Detailed Single Year Tables
Description of Proposed Provision:
C2.7: Increase the normal retirement age (NRA) and the earliest eligibility age (EEA) for those age 62 starting in 2023 by 3 months per year until EEA reaches 64 in 2030 and NRA reaches 69 in 2030.
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 |
|||
| 2022 | 14.05 | 12.79 | -1.26 | 230 | 0.00 | 0.00 | 0.00 | ||
| 2023 | 14.28 | 13.04 | -1.24 | 211 | -0.03 | 0.00 | 0.03 | ||
| 2024 | 14.39 | 12.96 | -1.43 | 195 | -0.06 | 0.01 | 0.06 | ||
| 2025 | 14.57 | 12.98 | -1.59 | 179 | -0.09 | 0.01 | 0.10 | ||
| 2026 | 14.77 | 13.09 | -1.67 | 162 | -0.12 | 0.01 | 0.13 | ||
| 2027 | 14.95 | 13.12 | -1.83 | 146 | -0.15 | 0.02 | 0.17 | ||
| 2028 | 15.14 | 13.16 | -1.98 | 130 | -0.19 | 0.02 | 0.21 | ||
| 2029 | 15.30 | 13.20 | -2.11 | 114 | -0.22 | 0.02 | 0.25 | ||
| 2030 | 15.46 | 13.22 | -2.23 | 99 | -0.26 | 0.02 | 0.29 | ||
| 2031 | 15.56 | 13.25 | -2.31 | 83 | -0.34 | 0.02 | 0.36 | ||
| 2032 | 15.65 | 13.26 | -2.39 | 68 | -0.42 | 0.02 | 0.43 | ||
| 2033 | 15.73 | 13.27 | -2.46 | 53 | -0.48 | 0.02 | 0.49 | ||
| 2034 | 15.79 | 13.28 | -2.51 | 37 | -0.53 | 0.01 | 0.54 | ||
| 2035 | 15.84 | 13.28 | -2.56 | 22 | -0.58 | 0.01 | 0.59 | ||
| 2036 | 15.89 | 13.29 | -2.61 | 6 | -0.60 | 0.01 | 0.61 | ||
| 2037 | 15.94 | 13.29 | -2.65 | ---- | -0.63 | 0.00 | 0.64 | ||
| 2038 | 15.98 | 13.29 | -2.68 | ---- | -0.66 | 0.00 | 0.67 | ||
| 2039 | 15.99 | 13.30 | -2.69 | ---- | -0.70 | 0.00 | 0.70 | ||
| 2040 | 15.99 | 13.30 | -2.69 | ---- | -0.73 | -0.00 | 0.73 | ||
| 2041 | 15.99 | 13.30 | -2.69 | ---- | -0.75 | -0.00 | 0.75 | ||
| 2042 | 15.99 | 13.30 | -2.69 | ---- | -0.78 | -0.00 | 0.77 | ||
| 2043 | 15.98 | 13.30 | -2.68 | ---- | -0.80 | -0.01 | 0.80 | ||
| 2044 | 15.97 | 13.30 | -2.67 | ---- | -0.83 | -0.01 | 0.82 | ||
| 2045 | 15.97 | 13.30 | -2.67 | ---- | -0.86 | -0.01 | 0.85 | ||
| 2046 | 15.96 | 13.30 | -2.66 | ---- | -0.88 | -0.01 | 0.87 | ||
| 2047 | 15.96 | 13.30 | -2.66 | ---- | -0.91 | -0.01 | 0.89 | ||
| 2048 | 15.96 | 13.30 | -2.66 | ---- | -0.93 | -0.01 | 0.92 | ||
| 2049 | 15.96 | 13.30 | -2.66 | ---- | -0.95 | -0.01 | 0.94 | ||
| 2050 | 15.97 | 13.30 | -2.67 | ---- | -0.98 | -0.01 | 0.96 | ||
| 2051 | 15.98 | 13.31 | -2.67 | ---- | -1.00 | -0.02 | 0.99 | ||
| 2052 | 15.99 | 13.31 | -2.68 | ---- | -1.02 | -0.02 | 1.01 | ||
| 2053 | 16.01 | 13.31 | -2.70 | ---- | -1.04 | -0.02 | 1.03 | ||
| 2054 | 16.04 | 13.31 | -2.72 | ---- | -1.06 | -0.02 | 1.04 | ||
| 2055 | 16.07 | 13.32 | -2.75 | ---- | -1.08 | -0.02 | 1.06 | ||
| 2056 | 16.11 | 13.32 | -2.79 | ---- | -1.09 | -0.02 | 1.07 | ||
| 2057 | 16.16 | 13.32 | -2.83 | ---- | -1.11 | -0.02 | 1.09 | ||
| 2058 | 16.21 | 13.33 | -2.88 | ---- | -1.11 | -0.02 | 1.09 | ||
| 2059 | 16.27 | 13.33 | -2.93 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2060 | 16.32 | 13.34 | -2.99 | ---- | -1.13 | -0.02 | 1.10 | ||
| 2061 | 16.39 | 13.34 | -3.04 | ---- | -1.13 | -0.02 | 1.10 | ||
| 2062 | 16.44 | 13.35 | -3.10 | ---- | -1.13 | -0.02 | 1.10 | ||
| 2063 | 16.50 | 13.35 | -3.15 | ---- | -1.13 | -0.02 | 1.10 | ||
| 2064 | 16.55 | 13.36 | -3.19 | ---- | -1.13 | -0.02 | 1.11 | ||
| 2065 | 16.60 | 13.36 | -3.24 | ---- | -1.13 | -0.02 | 1.11 | ||
| 2066 | 16.65 | 13.36 | -3.29 | ---- | -1.13 | -0.02 | 1.11 | ||
| 2067 | 16.70 | 13.37 | -3.33 | ---- | -1.13 | -0.02 | 1.11 | ||
| 2068 | 16.75 | 13.37 | -3.38 | ---- | -1.14 | -0.03 | 1.11 | ||
| 2069 | 16.80 | 13.37 | -3.43 | ---- | -1.14 | -0.03 | 1.12 | ||
| 2070 | 16.85 | 13.38 | -3.48 | ---- | -1.15 | -0.03 | 1.12 | ||
| 2071 | 16.91 | 13.38 | -3.52 | ---- | -1.15 | -0.02 | 1.13 | ||
| 2072 | 16.96 | 13.39 | -3.57 | ---- | -1.15 | -0.02 | 1.13 | ||
| 2073 | 17.01 | 13.39 | -3.62 | ---- | -1.15 | -0.02 | 1.13 | ||
| 2074 | 17.06 | 13.39 | -3.67 | ---- | -1.15 | -0.02 | 1.12 | ||
| 2075 | 17.11 | 13.40 | -3.71 | ---- | -1.15 | -0.02 | 1.12 | ||
| 2076 | 17.14 | 13.40 | -3.74 | ---- | -1.14 | -0.02 | 1.12 | ||
| 2077 | 17.17 | 13.40 | -3.77 | ---- | -1.14 | -0.03 | 1.12 | ||
| 2078 | 17.18 | 13.40 | -3.78 | ---- | -1.14 | -0.03 | 1.11 | ||
| 2079 | 17.18 | 13.40 | -3.78 | ---- | -1.13 | -0.03 | 1.11 | ||
| 2080 | 17.17 | 13.40 | -3.77 | ---- | -1.13 | -0.03 | 1.10 | ||
| 2081 | 17.16 | 13.40 | -3.76 | ---- | -1.12 | -0.03 | 1.09 | ||
| 2082 | 17.13 | 13.40 | -3.73 | ---- | -1.11 | -0.03 | 1.09 | ||
| 2083 | 17.10 | 13.40 | -3.70 | ---- | -1.11 | -0.03 | 1.08 | ||
| 2084 | 17.06 | 13.39 | -3.66 | ---- | -1.10 | -0.03 | 1.07 | ||
| 2085 | 17.01 | 13.39 | -3.62 | ---- | -1.10 | -0.03 | 1.07 | ||
| 2086 | 16.96 | 13.39 | -3.57 | ---- | -1.09 | -0.03 | 1.06 | ||
| 2087 | 16.90 | 13.38 | -3.51 | ---- | -1.09 | -0.03 | 1.06 | ||
| 2088 | 16.83 | 13.38 | -3.45 | ---- | -1.08 | -0.03 | 1.06 | ||
| 2089 | 16.77 | 13.37 | -3.40 | ---- | -1.08 | -0.03 | 1.05 | ||
| 2090 | 16.71 | 13.37 | -3.34 | ---- | -1.08 | -0.03 | 1.05 | ||
| 2091 | 16.66 | 13.37 | -3.29 | ---- | -1.08 | -0.03 | 1.05 | ||
| 2092 | 16.62 | 13.37 | -3.26 | ---- | -1.08 | -0.03 | 1.06 | ||
| 2093 | 16.59 | 13.36 | -3.22 | ---- | -1.08 | -0.03 | 1.06 | ||
| 2094 | 16.56 | 13.36 | -3.20 | ---- | -1.09 | -0.03 | 1.06 | ||
| 2095 | 16.55 | 13.36 | -3.19 | ---- | -1.09 | -0.03 | 1.07 | ||
| 2096 | 16.55 | 13.36 | -3.18 | ---- | -1.10 | -0.03 | 1.07 | ||
| 2097 | 16.55 | 13.36 | -3.18 | ---- | -1.10 | -0.03 | 1.07 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2022-2096 | 16.34% | 13.77% | -2.57% | 2036 | -0.86% | -0.01% | 0.85% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
|||||||||
Based on Intermediate Assumptions of the 2022 Trustees Report.