Page 15

15

Part A Part B Part A + Part B Calendar year Current estimate Last year’s estimate Current estimate Last year’s estimate Current estimate Last year’s estimate Ratio 2025 457.96 441.68 721.97 689.17 1,179.93 1,130.85 1.043 2026 465.49 446.80 765.03 731.88 1,230.52 1,178.68 1.044 2027 487.18 468.46 815.88 777.17 1,303.06 1,245.63 1.046 2028 509.41

858.14

1,367.55

Table II-3. Comparison of Current & Previous Estimates of the ESRD Dialysis-only FFS USPCC

Part A Part B Part A + Part B Calendar year Current estimate Last year’s estimate Current estimate Last year’s estimate Current estimate Last year’s estimate Ratio 2010 $2,952.75 $2,952.75 $3,881.39 $3,881.39 $6,834.14 $6,834.14 1.000 2011 2,862.38 2,862.38 3,908.01 3,908.01 6,770.39 6,770.39 1.000 2012 2,774.49 2,774.49 3,944.59 3,944.59 6,719.08 6,719.08 1.000 2013 2,794.19 2,794.19 4,088.66 4,088.66 6,882.85 6,882.85 1.000 2014 2,784.52 2,784.52 4,115.70 4,115.70 6,900.22 6,900.22 1.000 2015 2,775.84 2,775.84 4,060.87 4,060.87 6,836.71 6,836.71 1.000 2016 2,895.91 2,895.91 4,081.27 4,081.27 6,977.18 6,977.18 1.000 2017 2,883.27 2,883.27 4,102.66 4,102.66 6,985.93 6,985.93 1.000 2018 2,952.21 2,952.21 4,526.09 4,526.09 7,478.30 7,478.30 1.000 2019 3,040.74 3,040.74 4,614.18 4,614.18 7,654.92 7,654.92 1.000 2020 3,082.55 3,082.55 4,542.51 4,542.51 7,625.06 7,625.06 1.000 2021 3,295.54 3,295.54 4,786.27 4,786.27 8,081.81 8,081.81 1.000 2022 3,428.51 3,428.51 4,834.89 4,834.89 8,263.40 8,263.40 1.000 2023 3,675.90 3,576.05 5,030.00 5,146.20 8,705.90 8,722.25 0.998 2024 3,893.89 3,799.72 5,245.62 5,259.82 9,139.51 9,059.54 1.009 2025 4,156.63 3,999.61 5,656.96 5,713.39 9,813.59 9,713.00 1.010 2026 4,441.46 4,254.81 5,931.46 5,986.57 10,372.92 10,241.38 1.013 2027 4,720.20 4,519.44 6,214.25 6,279.35 10,934.45 10,798.79 1.013 2028 5,004.32

6,493.39 6,279.35 11,497.71