Detailed Single Year Tables
Description of Proposed Provision:
C1.7: Increase the normal retirement age (NRA) 3 months per year for those age 62 starting in 2026 and ending in 2033 (NRA reaches 69 for those age 62 in 2033). Increase the age up to which delayed retirement credits may be earned from 70 to 72 on the same schedule. Increase the widow(er) NRA in the same manner. The earliest eligibility age (EEA) for worker's and widow(er)'s benefit is unchanged.
Financial Estimates for the OASDI Trust Fund Program
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
|
Expressed as a percentage of current-law taxable payroll |
Trust fund ratio as of January 1 |
Expressed as a percentage of current-law taxable payroll |
|||||||
|
Calendar year |
Cost rate |
Income rate |
Annual balance |
Cost rate |
Income rate |
Annual balance |
|||
| 2025 | 15.15 | 12.80 | -2.35 | 169 | 0.00 | 0.00 | 0.00 | ||
| 2026 | 15.26 | 13.03 | -2.23 | 150 | -0.03 | -0.00 | 0.02 | ||
| 2027 | 15.43 | 13.08 | -2.34 | 131 | -0.05 | -0.00 | 0.05 | ||
| 2028 | 15.51 | 13.11 | -2.40 | 114 | -0.08 | -0.00 | 0.08 | ||
| 2029 | 15.58 | 13.13 | -2.45 | 97 | -0.11 | -0.00 | 0.11 | ||
| 2030 | 15.66 | 13.15 | -2.51 | 80 | -0.14 | -0.00 | 0.13 | ||
| 2031 | 15.75 | 13.18 | -2.56 | 63 | -0.17 | -0.00 | 0.16 | ||
| 2032 | 15.81 | 13.20 | -2.61 | 47 | -0.20 | -0.01 | 0.19 | ||
| 2033 | 15.84 | 13.24 | -2.61 | 31 | -0.23 | -0.01 | 0.22 | ||
| 2034 | 15.85 | 13.26 | -2.59 | 14 | -0.30 | -0.01 | 0.29 | ||
| 2035 | 15.86 | 13.26 | -2.60 | — | -0.37 | -0.01 | 0.36 | ||
| 2036 | 15.86 | 13.27 | -2.59 | — | -0.47 | -0.02 | 0.45 | ||
| 2037 | 15.86 | 13.27 | -2.59 | — | -0.55 | -0.02 | 0.53 | ||
| 2038 | 15.86 | 13.28 | -2.58 | — | -0.63 | -0.03 | 0.60 | ||
| 2039 | 15.86 | 13.28 | -2.57 | — | -0.70 | -0.03 | 0.67 | ||
| 2040 | 15.85 | 13.28 | -2.56 | — | -0.76 | -0.03 | 0.73 | ||
| 2041 | 15.84 | 13.29 | -2.56 | — | -0.80 | -0.03 | 0.77 | ||
| 2042 | 15.83 | 13.29 | -2.54 | — | -0.85 | -0.04 | 0.81 | ||
| 2043 | 15.81 | 13.29 | -2.53 | — | -0.89 | -0.04 | 0.85 | ||
| 2044 | 15.80 | 13.29 | -2.51 | — | -0.94 | -0.04 | 0.90 | ||
| 2045 | 15.79 | 13.29 | -2.50 | — | -0.98 | -0.05 | 0.94 | ||
| 2046 | 15.78 | 13.29 | -2.49 | — | -1.02 | -0.05 | 0.98 | ||
| 2047 | 15.77 | 13.29 | -2.48 | — | -1.07 | -0.05 | 1.01 | ||
| 2048 | 15.77 | 13.29 | -2.48 | — | -1.10 | -0.05 | 1.05 | ||
| 2049 | 15.78 | 13.30 | -2.48 | — | -1.14 | -0.05 | 1.09 | ||
| 2050 | 15.79 | 13.30 | -2.49 | — | -1.18 | -0.06 | 1.12 | ||
| 2051 | 15.81 | 13.30 | -2.51 | — | -1.21 | -0.06 | 1.15 | ||
| 2052 | 15.84 | 13.31 | -2.53 | — | -1.24 | -0.06 | 1.18 | ||
| 2053 | 15.87 | 13.31 | -2.56 | — | -1.27 | -0.06 | 1.21 | ||
| 2054 | 15.92 | 13.31 | -2.60 | — | -1.30 | -0.07 | 1.24 | ||
| 2055 | 15.97 | 13.32 | -2.65 | — | -1.33 | -0.07 | 1.26 | ||
| 2056 | 16.02 | 13.32 | -2.70 | — | -1.36 | -0.07 | 1.29 | ||
| 2057 | 16.09 | 13.33 | -2.76 | — | -1.39 | -0.07 | 1.32 | ||
| 2058 | 16.16 | 13.34 | -2.83 | — | -1.41 | -0.07 | 1.33 | ||
| 2059 | 16.24 | 13.34 | -2.90 | — | -1.42 | -0.07 | 1.35 | ||
| 2060 | 16.31 | 13.35 | -2.96 | — | -1.43 | -0.07 | 1.36 | ||
| 2061 | 16.38 | 13.35 | -3.03 | — | -1.44 | -0.08 | 1.36 | ||
| 2062 | 16.45 | 13.36 | -3.09 | — | -1.44 | -0.08 | 1.37 | ||
| 2063 | 16.52 | 13.37 | -3.15 | — | -1.45 | -0.08 | 1.37 | ||
| 2064 | 16.58 | 13.37 | -3.20 | — | -1.45 | -0.08 | 1.38 | ||
| 2065 | 16.64 | 13.38 | -3.26 | — | -1.46 | -0.08 | 1.38 | ||
| 2066 | 16.70 | 13.38 | -3.32 | — | -1.47 | -0.08 | 1.39 | ||
| 2067 | 16.76 | 13.39 | -3.38 | — | -1.48 | -0.08 | 1.40 | ||
| 2068 | 16.82 | 13.39 | -3.43 | — | -1.48 | -0.08 | 1.40 | ||
| 2069 | 16.89 | 13.40 | -3.49 | — | -1.49 | -0.08 | 1.41 | ||
| 2070 | 16.96 | 13.40 | -3.55 | — | -1.50 | -0.08 | 1.42 | ||
| 2071 | 17.02 | 13.41 | -3.61 | — | -1.51 | -0.08 | 1.43 | ||
| 2072 | 17.08 | 13.41 | -3.66 | — | -1.52 | -0.08 | 1.44 | ||
| 2073 | 17.14 | 13.42 | -3.72 | — | -1.53 | -0.08 | 1.45 | ||
| 2074 | 17.21 | 13.42 | -3.78 | — | -1.53 | -0.08 | 1.45 | ||
| 2075 | 17.27 | 13.43 | -3.84 | — | -1.53 | -0.08 | 1.45 | ||
| 2076 | 17.32 | 13.43 | -3.89 | — | -1.53 | -0.08 | 1.45 | ||
| 2077 | 17.37 | 13.44 | -3.93 | — | -1.53 | -0.08 | 1.44 | ||
| 2078 | 17.40 | 13.44 | -3.96 | — | -1.52 | -0.08 | 1.44 | ||
| 2079 | 17.43 | 13.44 | -3.98 | — | -1.52 | -0.08 | 1.43 | ||
| 2080 | 17.44 | 13.44 | -4.00 | — | -1.51 | -0.08 | 1.43 | ||
| 2081 | 17.44 | 13.45 | -4.00 | — | -1.51 | -0.08 | 1.43 | ||
| 2082 | 17.44 | 13.45 | -3.99 | — | -1.51 | -0.08 | 1.43 | ||
| 2083 | 17.43 | 13.45 | -3.98 | — | -1.51 | -0.08 | 1.42 | ||
| 2084 | 17.41 | 13.45 | -3.96 | — | -1.50 | -0.08 | 1.42 | ||
| 2085 | 17.38 | 13.44 | -3.94 | — | -1.49 | -0.08 | 1.41 | ||
| 2086 | 17.35 | 13.44 | -3.90 | — | -1.48 | -0.08 | 1.39 | ||
| 2087 | 17.30 | 13.44 | -3.86 | — | -1.46 | -0.08 | 1.38 | ||
| 2088 | 17.25 | 13.44 | -3.81 | — | -1.46 | -0.08 | 1.38 | ||
| 2089 | 17.19 | 13.43 | -3.76 | — | -1.45 | -0.08 | 1.37 | ||
| 2090 | 17.13 | 13.43 | -3.70 | — | -1.45 | -0.08 | 1.37 | ||
| 2091 | 17.07 | 13.42 | -3.65 | — | -1.45 | -0.08 | 1.37 | ||
| 2092 | 17.02 | 13.42 | -3.59 | — | -1.45 | -0.08 | 1.37 | ||
| 2093 | 16.97 | 13.42 | -3.55 | — | -1.45 | -0.08 | 1.37 | ||
| 2094 | 16.93 | 13.42 | -3.52 | — | -1.45 | -0.08 | 1.37 | ||
| 2095 | 16.90 | 13.41 | -3.49 | — | -1.45 | -0.08 | 1.37 | ||
| 2096 | 16.89 | 13.41 | -3.47 | — | -1.45 | -0.08 | 1.37 | ||
| 2097 | 16.87 | 13.41 | -3.46 | — | -1.46 | -0.08 | 1.38 | ||
| 2098 | 16.87 | 13.41 | -3.46 | — | -1.46 | -0.08 | 1.38 | ||
| 2099 | 16.87 | 13.41 | -3.46 | — | -1.46 | -0.08 | 1.38 | ||
| 2100 | 16.89 | 13.42 | -3.47 | — | -1.47 | -0.08 | 1.39 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2025-2099 | 16.52% | 13.73% | -2.79% | 2034 | -1.09% | -0.06% | 1.04% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
|||||||||
Based on Intermediate Assumptions of the 2025 Trustees Report.