Summary: We present the macroeconomic and demographic effects of a stylized mandatory single-payer healthcare system (“Medicare for All” or “M4A”) system under three different financing mechanisms: premiums, payroll, and deficits.
| Financing Option | Uninsured | Population not Receiving Medical Treatment | Population in the Sickest Health States | Increase in Productivity |
|---|---|---|---|---|
| Current Law | 27.1% | 12.3% | 14.5% | n/a |
| Premium | 0.0% | 0.5% | 13.3% | 3.6% |
| Payroll | 0.0% | 0.7% | 13.2% | 7.2% |
| Deficit | 0.0% | 0.6% | 13.3% | 7.6% |
Note: The effects of health on productivity are calculated as a percentage change from current law.
| Financing Option | Change in Life Expectancy (years) | Change in Population Size (%) |
|---|---|---|
| Premium | 1.8 | 2.9 |
| Payroll | 1.8 | 2.9 |
| Deficit | 1.8 | 2.9 |
Related Reading elsewhere at Penn:
Note: These readings will access websites not controlled by PWBM. PWBM does not advocate for any policy, and so any opinions that may be expressed in linked articles reflect the opinions of those authors.
Year,Excess Cost Growth Private,Excess Cost Growth Medicare,Excess Cost Growth Medicaid
2020,2,0.972,1.328
2021,2,0.972,1.339
2022,2,0.972,1.35
2023,2,0.972,1.361
2024,2,0.972,1.373
2025,2,1.048,1.448
2026,2,1.124,1.524
2027,2,1.2,1.6
2028,2,1.276,1.676
2029,2,1.352,1.752
2030,2,1.2,1.6
2031,1.947,1.189,1.568
2032,1.895,1.179,1.537
2033,1.842,1.168,1.505
2034,1.79,1.158,1.474
2035,1.737,1.147,1.442
2036,1.684,1.137,1.41
2037,1.632,1.126,1.379
2038,1.579,1.116,1.347
2039,1.526,1.105,1.316
2040,1.474,1.095,1.284
2041,1.421,1.084,1.253
2042,1.368,1.074,1.221
2043,1.316,1.063,1.19
2044,1.263,1.053,1.158
2045,1.211,1.042,1.126
2046,1.158,1.032,1.095
2047,1.105,1.021,1.063
2048,1.053,1.01,1.032
2049,1,1,1
2050,1,1,1
2051,1,1,1
2052,1,1,1
2053,1,1,1
2054,1,1,1
2055,1,1,1
2056,1,1,1
2057,1,1,1
2058,1,1,1
2059,1,1,1
2060,1,1,1
Year,Current Law
2020,10.00739439
2021,9.834446062
2022,9.985020755
2023,10.3470526
2024,10.87031865
2025,11.50247198
2026,12.20338862
2027,13.14720249
2028,13.06307465
2029,13.89015105
2030,14.45506283
2031,15.14620272
2032,15.65360429
2033,16.18114546
2034,16.65807918
2035,17.20179593
2036,17.78873841
2037,18.4097551
2038,19.08069228
2039,19.53727974
2040,19.95962122
2041,20.24831848
2042,20.54838055
2043,20.93917761
2044,21.35303204
2045,21.6157799
2046,21.83433853
2047,22.17826035
2048,22.45271233
2049,22.85583851
2050,23.28618275
2051,23.63852615
2052,24.0164162
2053,24.41445613
2054,24.7736777
2055,25.16316278
2056,25.60377829
2057,26.00599174
2058,26.34057127
2059,27.05277707
2060,27.08482573
Year,Current Law
2020,4.516100473
2021,4.909452613
2022,5.226980537
2023,5.575948044
2024,6.033797378
2025,6.495081147
2026,6.763715672
2027,7.30323406
2028,7.378281168
2029,7.784781549
2030,8.150688164
2031,8.379914641
2032,8.743009878
2033,8.971794371
2034,9.265198593
2035,9.486995522
2036,9.689485028
2037,9.941240988
2038,10.19336094
2039,10.45549773
2040,10.75023993
2041,10.86476513
2042,10.95240342
2043,11.13746228
2044,11.23064104
2045,11.47681294
2046,11.53909726
2047,11.55696131
2048,11.65915429
2049,11.71884737
2050,11.8509087
2051,11.91029917
2052,11.94132193
2053,12.05908775
2054,12.11158753
2055,12.18741026
2056,12.20207246
2057,12.23099464
2058,12.23384432
2059,12.26571602
2060,12.20843275
Year,Current Law,Premium,Payroll,Deficit
2020,4.516100473,4.516100473,4.21487369,4.516100473
2021,4.909452613,0.371742523,0.566154304,0.551330812
2022,5.226980537,0.339758019,0.574303629,0.566388387
2023,5.575948044,0.331023826,0.578573721,0.585347428
2024,6.033797378,0.33723028,0.608594342,0.599819453
2025,6.495081147,0.342718934,0.628261889,0.616465586
2026,6.763715672,0.344427079,0.656162643,0.638822074
2027,7.30323406,0.367359032,0.679024067,0.664673296
2028,7.378281168,0.370053632,0.700013444,0.684926631
2029,7.784781549,0.374858465,0.698883159,0.681067528
2030,8.150688164,0.356428358,0.713015862,0.688879243
2031,8.379914641,0.38384464,0.722514254,0.697114109
2032,8.743009878,0.384853234,0.729447514,0.708163802
2033,8.971794371,0.388538171,0.724696919,0.714733317
2034,9.265198593,0.389051378,0.726208053,0.719313465
2035,9.486995522,0.387035551,0.722679817,0.72119774
2036,9.689485028,0.387861003,0.719798469,0.722115292
2037,9.941240988,0.386986661,0.719289523,0.724643846
2038,10.19336094,0.387013195,0.7195425,0.723466137
2039,10.45549773,0.390678683,0.719965271,0.710534642
2040,10.75023993,0.390968449,0.721077814,0.707602949
2041,10.86476513,0.383568987,0.720305406,0.710270037
2042,10.95240342,0.387710984,0.710852934,0.709850287
2043,11.13746228,0.389023323,0.709741576,0.712217633
2044,11.23064104,0.388546423,0.70766937,0.700024179
2045,11.47681294,0.385269303,0.704967446,0.698116212
2046,11.53909726,0.387084194,0.702932739,0.695225663
2047,11.55696131,0.391796267,0.699185222,0.691235995
2048,11.65915429,0.391189517,0.697730222,0.69038453
2049,11.71884737,0.390445254,0.696022751,0.681658159
2050,11.8509087,0.390363003,0.690133593,0.676752856
2051,11.91029917,0.394492341,0.688676753,0.665767347
2052,11.94132193,0.388774838,0.686097795,0.663560618
2053,12.05908775,0.392673755,0.682210022,0.660303748
2054,12.11158753,0.394506875,0.679552853,0.656537993
2055,12.18741026,0.394135101,0.677514224,0.649563201
2056,12.20207246,0.391278811,0.672782027,0.635861042
2057,12.23099464,0.396031564,0.666626594,0.633413736
2058,12.23384432,0.39750078,0.662030287,0.625858723
2059,12.26571602,0.398339743,0.660259246,0.614912526
2060,12.20843275,0.397423396,0.65690009,0.607237414
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,2.447927131,2.45,2.525366687
2022,1.250530017,1.204892894,1.158281193
2023,0.148915163,0.14886511,0.045490522
2024,-0.651930632,-0.625456628,-0.75055552
2025,-1.179264972,-1.133216919,-1.264137067
2026,-1.386533568,-1.327759454,-1.455310034
2027,-1.400469868,-1.324379159,-1.451576233
2028,-1.730627264,-1.654928536,-1.770789903
2029,-1.679451253,-1.591355561,-1.699642409
2030,-1.664832141,-1.570006608,-1.659811986
2031,-1.5130674,-1.430182149,-1.503885052
2032,-1.40237579,-1.326320434,-1.386783764
2033,-1.242515185,-1.175411632,-1.21923705
2034,-1.270718232,-1.210027041,-1.237886784
2035,-1.137833081,-1.091387408,-1.103849706
2036,-0.731054188,-0.704374007,-0.698271489
2037,-0.353191533,-0.338818526,-0.321595579
2038,-0.002704256,-0.00208789,0.02822567
2039,0.323779388,0.312652702,0.357227672
2040,0.744070789,0.719324675,0.772395835
2041,1.055400754,1.020762285,1.085395837
2042,1.420331908,1.380091832,1.445161751
2043,1.892240575,1.843481166,1.912670274
2044,2.232177695,2.173565691,2.246351769
2045,2.845523313,2.783572972,2.860228451
2046,3.37847908,3.313780569,3.391657267
2047,3.959618865,3.893979764,3.973168536
2048,4.555640269,4.486076588,4.567702864
2049,5.172972616,5.102658088,5.183878931
2050,5.947266834,5.880717345,5.955519286
2051,6.61060248,6.544544845,6.620626599
2052,7.291647796,7.231052461,7.298743335
2053,8.154166447,8.094189291,8.161532044
2054,8.974675458,8.919251185,8.978415716
2055,9.661179788,9.609350654,9.667128699
2056,10.33187532,10.28279428,10.33704909
2057,11.01857934,10.97796446,11.02225318
2058,11.7145458,11.68244989,11.72550435
2059,12.49927303,12.47131578,12.51206774
2060,12.99946024,12.97811247,13.01562423
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,0.485853101,-67.37636443,-67.37636443
2022,-0.294200056,-68.01622279,-68.01622279
2023,-1.249313564,-68.65730344,-68.65730344
2024,-2.166016413,-69.28559105,-69.28559105
2025,-3.136118066,-69.91695853,-69.91695853
2026,-3.91220142,-70.52289197,-70.52289197
2027,-4.766721457,-71.13412546,-71.13412546
2028,-5.491508615,-71.69949154,-71.69949154
2029,-6.446521792,-72.28357391,-72.28357391
2030,-7.097848056,-72.85694903,-72.85694903
2031,-7.863466915,-73.40398396,-73.40398396
2032,-8.595890411,-73.93833314,-73.93833314
2033,-9.257808127,-74.44305365,-74.44305365
2034,-9.968163355,-74.93685347,-74.93685347
2035,-10.54333765,-75.38807657,-75.38807657
2036,-11.11934766,-75.82333986,-75.82333986
2037,-11.57850895,-76.22863372,-76.22863372
2038,-12.02784318,-76.63013597,-76.63013597
2039,-12.44712991,-77.00904313,-77.00904313
2040,-12.85813423,-77.3668879,-77.3668879
2041,-13.23242188,-77.70505843,-77.70505843
2042,-13.44448728,-77.99728202,-77.99728202
2043,-13.70292887,-78.29020524,-78.29020524
2044,-13.83907614,-78.56537398,-78.56537398
2045,-14.1017326,-78.8473824,-78.8473824
2046,-14.25954758,-79.09147342,-79.09147342
2047,-14.34652658,-79.32250686,-79.32250686
2048,-14.36761018,-79.55032231,-79.55032231
2049,-14.35410941,-79.75882598,-79.75882598
2050,-14.29950843,-79.95960308,-79.95960308
2051,-14.25964546,-80.16160917,-80.16160917
2052,-14.12959298,-80.35451323,-80.35451323
2053,-14.06782549,-80.54701758,-80.54701758
2054,-13.98312236,-80.73416019,-80.73416019
2055,-13.89654884,-80.92252012,-80.92252012
2056,-13.77513031,-81.11192176,-81.11192176
2057,-13.72902169,-81.30984841,-81.30984841
2058,-13.57113904,-81.49167396,-81.49167396
2059,-13.52001926,-81.68176188,-81.68176188
2060,-13.32750536,-81.85645699,-81.85645699
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,0,6.911,0
2022,0,6.971,0
2023,0,7.013,0
2024,0,7.076,0
2025,0,7.18,0
2026,0,7.306,0
2027,0,7.462,0
2028,0,7.632,0
2029,0,7.937,0
2030,0,8.166,0
2031,0,8.382,0
2032,0,8.603,0
2033,0,8.831,0
2034,0,9.059,0
2035,0,9.293,0
2036,0,9.527,0
2037,0,9.771,0
2038,0,10.015,0
2039,0,10.264,0
2040,0,10.514,0
2041,0,10.771,0
2042,0,11.03,0
2043,0,11.293,0
2044,0,11.564,0
2045,0,11.839,0
2046,0,12.116,0
2047,0,12.401,0
2048,0,12.686,0
2049,0,12.983,0
2050,0,13.287,0
2051,0,13.596,0
2052,0,13.912,0
2053,0,14.235,0
2054,0,14.568,0
2055,0,14.923,0
2056,0,15.279,0
2057,0,15.659,0
2058,0,16.047,0
2059,0,16.434,0
2060,0,16.818,0
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,8.119669593,2.905379404,5.955289464
2022,8.641748759,3.099670138,5.960559825
2023,9.00134537,3.199187902,5.90943244
2024,9.353510917,3.334352403,5.877374876
2025,9.739012566,3.424273465,5.868795422
2026,10.10069004,3.504347979,5.872192297
2027,10.48359126,3.583360773,5.884096148
2028,10.89260024,3.662544862,5.88950177
2029,11.82877578,3.75494859,6.292533957
2030,12.29571674,3.802842202,6.308530598
2031,12.78219643,3.873030062,6.337921374
2032,13.27273892,3.956447262,6.356410441
2033,13.79937562,4.047019143,6.378903623
2034,14.34260621,4.164131902,6.398485184
2035,14.90644684,4.279632579,6.409644789
2036,15.47562534,4.406508023,6.402126063
2037,16.0539605,4.512726532,6.374872735
2038,16.66257794,4.648676275,6.346928345
2039,17.27764596,4.772001412,6.299107546
2040,17.92298433,4.926125636,6.241394379
2041,18.58069992,5.064019625,6.165964538
2042,19.24114903,5.209745428,6.060952587
2043,19.93583638,5.361170986,5.953723662
2044,20.63688574,5.4986791,5.808812575
2045,21.3614197,5.649179104,5.651919991
2046,22.0963857,5.802038382,5.470923077
2047,22.84866406,5.946443055,5.260110316
2048,23.62142559,6.107812617,5.014067632
2049,24.40081712,6.24470487,4.728523815
2050,25.19775916,6.389458032,4.401708293
2051,26.01922425,6.544458253,4.040395262
2052,26.84902664,6.686702384,3.631983471
2053,27.56980551,6.761590028,3.222248293
2054,28.46788744,6.908865528,2.719167839
2055,29.40775706,7.044910332,2.170396064
2056,30.38531889,7.219285374,1.556640961
2057,31.40109977,7.362720369,0.878553669
2058,32.44206047,7.488910013,0.117915988
2059,33.55104032,7.660550354,-0.713075869
2060,34.66987522,7.853236036,-1.666812093
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,11.11273156,82.42122115,8.885677447
2022,11.65436266,84.31953646,9.06022207
2023,12.18686143,86.13506585,9.238066983
2024,12.73284658,88.01600674,9.432877335
2025,13.29399887,90.1038819,9.625763517
2026,13.86005001,92.12179748,9.812249074
2027,14.43748058,94.44369403,9.996893277
2028,15.00857168,96.60995128,10.15964331
2029,15.74714504,98.78537074,10.40422228
2030,16.3867072,101.5116774,10.59868787
2031,17.05603092,103.9831928,10.80303336
2032,17.73519419,106.6280016,11.00628162
2033,18.44173432,109.3954151,11.21983566
2034,19.16820038,112.1014999,11.43266132
2035,19.8860738,114.8026129,11.61437964
2036,20.59725821,117.4241238,11.77540358
2037,21.30654596,120.1366542,11.91344517
2038,22.03185848,122.8293983,12.04536637
2039,22.78849799,125.6596689,12.17964223
2040,23.56578121,128.4517948,12.31227527
2041,24.38341073,131.3903308,12.45472022
2042,25.17535851,134.2324009,12.54624588
2043,25.97285335,137.1351915,12.61327997
2044,26.81218759,140.1388019,12.68633212
2045,27.65573019,143.1663494,12.72925057
2046,28.49069535,146.1618549,12.73739125
2047,29.35227093,149.2845685,12.73129147
2048,30.21344418,152.33774,12.68929069
2049,31.07910602,155.5142805,12.60771268
2050,31.93818441,158.6723957,12.47675602
2051,32.81632276,161.8647002,12.31516103
2052,33.73876174,165.121938,12.13809325
2053,34.63875339,168.4182479,11.88764674
2054,35.61394584,171.8273595,11.64305838
2055,36.65605999,175.7151634,11.38944898
2056,37.66116443,179.2473314,11.02891648
2057,38.75132621,183.2853371,10.65516884
2058,39.82576928,187.3144784,10.18567213
2059,40.96079684,191.3278465,9.669412801
2060,42.06525543,195.0785783,9.018401413
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,0,0,0
2022,0.015463494,0.026094646,0.016429962
2023,0.04735901,0.051225052,0.051225052
2024,0.095206797,0.086507699,0.100039629
2025,0.159496571,0.133880455,0.164813123
2026,0.23878577,0.190931941,0.244102862
2027,0.335990641,0.261057476,0.335507201
2028,0.448222341,0.33991403,0.440002514
2029,0.575988393,0.430903156,0.556160077
2030,0.719803795,0.530661803,0.68449084
2031,0.878237139,0.639685673,0.821139628
2032,1.053288865,0.758503517,0.970032576
2033,1.243057136,0.887136998,1.126838315
2034,1.447590256,1.023680794,1.293529446
2035,1.665971906,1.16865239,1.465783836
2036,1.898258394,1.322087987,1.645092609
2037,2.146018558,1.486003805,1.832996855
2038,2.406356082,1.657010485,2.024641475
2039,2.678875183,1.835651591,2.221541811
2040,2.96511034,2.021489268,2.423257827
2041,3.263684692,2.214086811,2.628376142
2042,3.575222446,2.41596741,2.836983111
2043,3.898815186,2.625712767,3.049104682
2044,4.23549633,2.840917414,3.264760026
2045,4.586362148,3.065070418,3.48401226
2046,4.951643533,3.298811645,3.709939505
2047,5.332902075,3.543669813,3.938663295
2048,5.728755171,3.794797305,4.171676179
2049,6.136850589,4.055687693,4.407052857
2050,6.560459084,4.326556325,4.646458681
2051,6.998536015,4.608347176,4.886849279
2052,7.449960008,4.901796206,5.129901549
2053,7.914416286,5.207529626,5.373711595
2054,8.388126112,5.521229208,5.615372038
2055,8.875275522,5.845529101,5.857443555
2056,9.382555143,6.182407896,6.105799365
2057,9.920231329,6.542526673,6.37102403
2058,10.48037335,6.916796578,6.646480393
2059,11.07271635,7.30869391,6.937099359
2060,11.66499347,7.707057524,7.216644915
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,1.53301E-05,-0.077360017,1.88859E-05
2022,-4.884395762,-3.872594307,1.302352155
2023,-8.588904322,-6.619384804,3.41020219
2024,-12.1552227,-9.31037935,5.312860816
2025,-15.57071512,-11.86801712,7.047644179
2026,-18.8374781,-14.29712076,8.658111906
2027,-21.9320638,-16.57075043,10.18261
2028,-24.83474915,-18.6949442,11.67106237
2029,-27.57951043,-20.68344464,13.11674647
2030,-30.33366922,-22.51965581,14.46352356
2031,-32.95537017,-24.24124177,15.78976629
2032,-35.47238975,-25.86426679,17.0892135
2033,-37.91759227,-27.42730112,18.37999796
2034,-40.25451083,-28.90518284,19.69257733
2035,-42.49445496,-30.30688208,21.01882209
2036,-44.65875619,-31.64868428,22.34392009
2037,-46.70804574,-32.90612063,23.64254515
2038,-48.6697945,-34.09613469,24.94802342
2039,-50.58641243,-35.2429801,26.27793244
2040,-52.45098904,-36.34523615,27.62446051
2041,-54.2338521,-37.3808964,28.96655017
2042,-55.94302217,-38.35709755,30.2919421
2043,-57.62363113,-39.29678257,31.61955128
2044,-59.24641644,-40.18791836,32.93269157
2045,-60.82955022,-41.04905258,34.25770493
2046,-62.38857072,-41.89573669,35.57390111
2047,-63.90026907,-42.69840513,36.90263269
2048,-65.37725781,-43.46978176,38.24754687
2049,-66.8310522,-44.20721072,39.62369605
2050,-68.2474502,-44.9076651,41.02362053
2051,-69.63497844,-45.57425174,42.45419385
2052,-70.99251141,-46.20812013,43.92315295
2053,-72.32035882,-46.80825468,45.40809352
2054,-73.60933452,-47.37518238,46.89739434
2055,-74.86673303,-47.9128207,48.43480797
2056,-76.09508475,-48.42391275,50.01524695
2057,-77.31708421,-48.91843132,51.64113448
2058,-78.5286491,-49.40004052,53.30112659
2059,-79.71328141,-49.85853297,54.98467051
2060,-80.87913765,-50.29736296,56.70470381
Year,Premium,Payroll,Deficit
2020,0,0.000793017,0
2021,-0.886932888,-3.616037852,-2.226328627
2022,-0.427885232,-3.658055808,-2.447198828
2023,-0.125191621,-3.779890307,-2.776492087
2024,0.220896308,-3.828844865,-3.080630689
2025,0.592596923,-3.886228935,-3.392702495
2026,0.999172597,-3.911006795,-3.699057232
2027,1.431928249,-3.925764493,-4.008306336
2028,1.906397577,-3.913957132,-4.319346256
2029,2.308215439,-4.266530116,-4.762814456
2030,2.818203232,-4.288760269,-5.097207009
2031,3.351392437,-4.293690877,-5.444436069
2032,3.913787612,-4.274026214,-5.793867459
2033,4.509770014,-4.242036783,-6.143702198
2034,5.131034052,-4.18690498,-6.509778497
2035,5.783560823,-4.116159701,-6.886337822
2036,6.463162827,-4.027627219,-7.274427912
2037,7.169495059,-3.936107942,-7.683720941
2038,7.904460137,-3.819991722,-8.108258281
2039,8.671103202,-3.694288953,-8.54869287
2040,9.4674239,-3.54467086,-9.008561747
2041,10.29751104,-3.387612539,-9.49146411
2042,11.16105588,-3.208271344,-9.994122581
2043,12.05803267,-3.022300933,-10.51885027
2044,12.99046286,-2.826619663,-11.07269257
2045,13.95348076,-2.617742124,-11.65666675
2046,14.95471009,-2.389383781,-12.26702157
2047,15.99281244,-2.15229563,-12.90760521
2048,17.06465784,-1.898210453,-13.58728909
2049,18.17018425,-1.642730662,-14.30833373
2050,19.31424527,-1.373155947,-15.07265854
2051,20.4917324,-1.093862946,-15.88461231
2052,21.70938166,-0.807005967,-16.74846912
2053,22.96809255,-0.509327196,-17.66720059
2054,24.262191,-0.211910939,-18.63646695
2055,25.60426819,0.082372774,-19.66814942
2056,26.99415923,0.404343779,-20.77221469
2057,28.43324786,0.715970291,-21.95053621
2058,29.92896438,1.035806483,-23.20301314
2059,31.48332667,1.376109738,-24.54613788
2060,33.10963062,1.756805926,-25.98178246
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,-4.808958772,-9.562341383,-7.990146402
2022,-4.675571851,-9.593074108,-8.032363513
2023,-4.538182839,-9.628043491,-8.084924418
2024,-4.407936013,-9.623074017,-8.120361286
2025,-4.299505005,-9.67105332,-8.175928304
2026,-4.184072364,-9.704136035,-8.231346975
2027,-4.066239687,-9.75506638,-8.280627867
2028,-3.933067244,-9.785974545,-8.320465922
2029,-4.079345216,-10.43526204,-8.673722618
2030,-3.962588694,-10.52471511,-8.722754187
2031,-3.857752606,-10.60782603,-8.785356181
2032,-3.750998468,-10.67975224,-8.834863928
2033,-3.647756113,-10.76404788,-8.879331112
2034,-3.526477943,-10.82231063,-8.923558933
2035,-3.388217221,-10.87781803,-8.951369118
2036,-3.253330245,-10.9273769,-8.97053137
2037,-3.129060366,-10.99575839,-9.002822795
2038,-3.002711485,-11.03968555,-9.025248311
2039,-2.869366467,-11.08904497,-9.045276182
2040,-2.732371923,-11.11809328,-9.062240134
2041,-2.596293281,-11.15677278,-9.081803954
2042,-2.461151242,-11.18822179,-9.092717856
2043,-2.325748612,-11.22988342,-9.109058843
2044,-2.188240252,-11.27590058,-9.132584462
2045,-2.068168287,-11.33495866,-9.172515395
2046,-1.956775506,-11.40090832,-9.215995339
2047,-1.835658364,-11.46929675,-9.255615912
2048,-1.72185419,-11.53194899,-9.307151781
2049,-1.609971413,-11.610605,-9.368755463
2050,-1.493269916,-11.68384572,-9.433166576
2051,-1.388831859,-11.76943118,-9.516862673
2052,-1.283737646,-11.86105822,-9.611583068
2053,-1.178503681,-11.95571088,-9.717553936
2054,-1.077001675,-12.0639156,-9.841080776
2055,-0.960989473,-12.19929891,-9.970435538
2056,-0.838458482,-12.31454473,-10.11151804
2057,-0.717123024,-12.46137785,-10.2749877
2058,-0.57971869,-12.61268213,-10.43369363
2059,-0.453386187,-12.76408018,-10.62041894
2060,-0.319916802,-12.88192924,-10.83535246
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,-1.214477832,-4.915737941,-3.031732651
2022,-0.956525808,-4.907238112,-3.151647953
2023,-0.747238634,-4.926623532,-3.298061617
2024,-0.516652169,-4.88630457,-3.418176463
2025,-0.283580915,-4.884727954,-3.552608889
2026,-0.034582039,-4.864354489,-3.682102174
2027,0.22303711,-4.85142536,-3.815017328
2028,0.514005694,-4.820579196,-3.945611873
2029,0.686062465,-5.276148011,-4.240517311
2030,0.978324946,-5.295747552,-4.387370828
2031,1.275789625,-5.304451777,-4.543476856
2032,1.585914139,-5.294725457,-4.696708235
2033,1.914184074,-5.283521566,-4.844041879
2034,2.25458943,-5.251752259,-4.99971561
2035,2.612740756,-5.211813365,-5.156630011
2036,2.979636892,-5.162862478,-5.31886859
2037,3.35347476,-5.125832781,-5.496657793
2038,3.740446377,-5.068854392,-5.678957124
2039,4.143820655,-5.012110054,-5.866641309
2040,4.559352235,-4.936327072,-6.063053322
2041,4.989343362,-4.865014184,-6.271810749
2042,5.432333673,-4.777934376,-6.48945623
2043,5.889524553,-4.693945374,-6.716973244
2044,6.358113449,-4.612791646,-6.965048153
2045,6.835285777,-4.528964628,-7.229994141
2046,7.32487591,-4.438693932,-7.511726608
2047,7.830125265,-4.349250162,-7.807535764
2048,8.345666908,-4.250566779,-8.129005938
2049,8.871361377,-4.162019292,-8.476577444
2050,9.413584564,-4.065149156,-8.849392171
2051,9.965948093,-3.965542591,-9.250682303
2052,10.53498452,-3.867169046,-9.684713757
2053,11.11677195,-3.768171781,-10.15572357
2054,11.71138217,-3.678181955,-10.65979777
2055,12.32973409,-3.602844094,-11.19933827
2056,12.96823581,-3.501235392,-11.78604706
2057,13.62398173,-3.427471077,-12.42229013
2058,14.30280248,-3.355707067,-13.10620967
2059,14.99974836,-3.272289006,-13.85588501
2060,15.72917435,-3.152372742,-14.66749441
Year,Premium,Payroll,Deficit
2020,0,0,0
2021,3.776070619,5.137907718,5.389002979
2022,3.901461688,5.183049805,5.306992488
2023,3.971162835,5.202299631,5.207919127
2024,4.070718511,5.241126975,5.117765904
2025,4.196346205,5.298772477,5.034975394
2026,4.330689509,5.359914988,4.957297127
2027,4.471081696,5.433702285,4.868775739
2028,4.629140132,5.504017057,4.771898213
2029,4.968072509,5.760206696,4.854249439
2030,5.144780116,5.844035666,4.749686869
2031,5.339528011,5.932705314,4.650436759
2032,5.544901788,6.02889817,4.539186657
2033,5.77250717,6.141612414,4.428511427
2034,5.992387599,6.246582987,4.30829672
2035,6.211414181,6.357569508,4.167815671
2036,6.442565055,6.471701649,4.011517187
2037,6.691929645,6.595107724,3.853048094
2038,6.951903466,6.711791872,3.678263611
2039,7.220365879,6.834855067,3.494744131
2040,7.496558004,6.955033295,3.29806542
2041,7.787831591,7.081866329,3.090682974
2042,8.092657455,7.217834776,2.863644764
2043,8.410889307,7.36276835,2.631819594
2044,8.737552338,7.509920048,2.385383469
2045,9.091481195,7.676073832,2.138693219
2046,9.466897345,7.858110346,1.877278643
2047,9.846532323,8.042460213,1.595779356
2048,10.24390623,8.230521789,1.299050439
2049,10.65284048,8.427012886,0.984404465
2050,11.07219219,8.626617204,0.644578576
2051,11.51469977,8.844880745,0.294176769
2052,11.97241659,9.069645059,-0.080907146
2053,12.44190392,9.299341474,-0.485332038
2054,12.92761447,9.536169033,-0.908082082
2055,13.41968533,9.790872639,-1.364999087
2056,13.92343653,10.05105044,-1.862896092
2057,14.44469096,10.31990971,-2.393203827
2058,14.96930101,10.59304175,-2.983840851
2059,15.52351602,10.88059964,-3.619916353
2060,16.10059968,11.16824146,-4.297826618