Sensitivity to Changes in Revenue "Fiscal Year" "Baseline, with -5 percent revenue" Baseline "Baseline, with +5 percent revenue" "Alternative, with -5 percent revenue" Alternative "Alternative, with +5 percent revenue" 2018 77.8% 77.8% 77.8% 77.8% 77.8% 77.8% 2019 80.0% 79.2% 78.4% 80.1% 79.3% 78.5% 2020 82.4% 80.8% 79.1% 82.7% 81.0% 79.4% 2021 84.4% 82.0% 79.6% 84.8% 82.4% 80.0% 2022 87.1% 83.9% 80.7% 87.7% 84.5% 81.2% 2023 89.7% 85.6% 81.6% 90.4% 86.4% 82.3% 2024 92.1% 87.3% 82.5% 93.0% 88.2% 83.4% 2025 95.0% 89.4% 83.8% 96.2% 90.6% 85.0% 2026 97.7% 91.2% 84.8% 99.4% 93.0% 86.6% 2027 99.9% 92.6% 85.4% 102.7% 95.6% 88.4% 2028 102.8% 94.7% 86.6% 106.7% 98.8% 90.9% 2029 105.1% 96.2% 87.2% 110.2% 101.5% 92.8% 2030 108.0% 98.3% 88.5% 114.0% 104.5% 95.1% 2031 110.8% 100.3% 89.7% 117.8% 107.6% 97.4% 2032 113.7% 102.4% 91.1% 121.8% 110.9% 99.9% 2033 116.8% 104.7% 92.6% 126.1% 114.4% 102.7% 2034 120.0% 107.1% 94.2% 130.8% 118.3% 105.9% 2035 123.4% 109.7% 96.0% 135.7% 122.5% 109.3% 2036 126.9% 112.4% 97.9% 140.9% 126.9% 112.9% 2037 130.6% 115.2% 99.9% 146.3% 131.6% 116.8% 2038 134.4% 118.2% 102.1% 152.1% 136.5% 121.0% 2039 138.3% 121.4% 104.4% 158.1% 141.7% 125.4% 2040 142.5% 124.6% 106.8% 164.4% 147.2% 130.0% 2041 146.6% 127.9% 109.2% 170.8% 152.8% 134.8% 2042 150.7% 131.2% 111.7% 177.3% 158.5% 139.7% 2043 154.9% 134.5% 114.2% 183.8% 164.2% 144.6% 2044 159.0% 137.8% 116.6% 190.3% 169.9% 149.5% 2045 163.2% 141.2% 119.1% 196.9% 175.6% 154.4% 2046 167.3% 144.5% 121.6% 203.5% 181.4% 159.4% 2047 171.7% 147.9% 124.2% 210.3% 187.4% 164.6% 2048 176.0% 151.4% 126.8% 217.1% 193.4% 169.8% 2049 180.3% 154.9% 129.5% 224.0% 199.5% 175.0% 2050 184.7% 158.4% 132.1% 230.9% 205.6% 180.3% 2051 189.0% 161.9% 134.8% 237.9% 211.7% 185.6% 2052 193.4% 165.5% 137.5% 244.9% 217.9% 191.0% 2053 197.8% 169.0% 140.2% 251.9% 224.2% 196.4% 2054 202.2% 172.6% 142.9% 259.0% 230.4% 201.9% 2055 206.7% 176.2% 145.7% 266.2% 236.8% 207.4% 2056 211.3% 180.0% 148.6% 273.6% 243.4% 213.2% 2057 216.0% 183.8% 151.6% 281.2% 250.1% 219.1% 2058 220.8% 187.7% 154.6% 288.8% 256.9% 225.0% 2059 225.6% 191.6% 157.7% 296.5% 263.8% 231.0% 2060 230.4% 195.6% 160.8% 304.3% 270.7% 237.1% 2061 235.3% 199.6% 164.0% 312.1% 277.7% 243.3% 2062 240.2% 203.7% 167.2% 320.1% 284.8% 249.6% 2063 245.2% 207.8% 170.4% 328.0% 292.0% 255.9% 2064 250.2% 212.0% 173.7% 336.1% 299.2% 262.3% 2065 255.3% 216.2% 177.1% 344.3% 306.5% 268.8% 2066 260.4% 220.4% 180.5% 352.5% 313.9% 275.4% 2067 265.5% 224.7% 183.9% 360.8% 321.4% 282.0% 2068 270.7% 229.0% 187.4% 369.2% 329.0% 288.8% 2069 276.0% 233.4% 190.9% 377.7% 336.7% 295.6% 2070 281.2% 237.9% 194.5% 386.3% 344.4% 302.5% 2071 286.6% 242.3% 198.1% 394.9% 352.2% 309.5% 2072 291.9% 246.9% 201.8% 403.6% 360.1% 316.6% 2073 297.3% 251.4% 205.5% 412.5% 368.1% 323.8% 2074 302.8% 256.0% 209.2% 421.3% 376.2% 331.0% 2075 308.3% 260.6% 213.0% 430.3% 384.3% 338.3% 2076 313.6% 265.1% 216.7% 439.0% 392.2% 345.5% 2077 318.8% 269.5% 220.3% 447.7% 400.1% 352.6% 2078 324.0% 274.0% 223.9% 456.4% 408.0% 359.7% 2079 329.3% 278.4% 227.6% 465.1% 416.0% 366.9% 2080 334.5% 282.9% 231.2% 473.9% 424.0% 374.2% 2081 339.8% 287.3% 234.9% 482.7% 432.1% 381.4% 2082 345.0% 291.8% 238.5% 491.5% 440.1% 388.7% 2083 350.2% 296.2% 242.2% 500.4% 448.2% 396.1% 2084 355.4% 300.6% 245.8% 509.3% 456.3% 403.4% 2085 360.7% 305.1% 249.4% 518.2% 464.5% 410.8% 2086 365.9% 309.5% 253.1% 527.1% 472.6% 418.2% 2087 371.1% 313.9% 256.7% 536.0% 480.8% 425.6% 2088 376.5% 318.5% 260.5% 545.4% 489.4% 433.4% 2089 382.1% 323.3% 264.4% 555.0% 498.2% 441.4% 2090 387.7% 328.0% 268.3% 564.6% 507.0% 449.3% 2091 393.3% 332.8% 272.3% 574.3% 515.8% 457.4% 2092 398.9% 337.6% 276.2% 584.0% 524.8% 465.5% 2093 404.6% 342.4% 280.2% 593.8% 533.7% 473.7% URL: https://www.gao.gov/americas_fiscal_future?t=fiscal_forecast | TXT Last Updated: 03/11/2020