Detailed Single Year Tables
Description of Proposed Provision:
C1.6: Starting with those age 62 in 2026, increase the normal retirement age (NRA) 1 month every 2 years until the NRA reaches 69. Also increase the age up to which the delayed retirement credit may be earned at the same rate (from 70 to 72). No change to earliest eligibility age.
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 | 15.28 | 13.03 | -2.25 | 149 | -0.00 | -0.00 | 0.00 | ||
| 2027 | 15.47 | 13.08 | -2.38 | 131 | -0.01 | -0.00 | 0.01 | ||
| 2028 | 15.57 | 13.11 | -2.46 | 113 | -0.01 | -0.00 | 0.01 | ||
| 2029 | 15.67 | 13.14 | -2.53 | 96 | -0.02 | -0.00 | 0.02 | ||
| 2030 | 15.77 | 13.16 | -2.62 | 78 | -0.03 | -0.00 | 0.02 | ||
| 2031 | 15.88 | 13.18 | -2.70 | 61 | -0.03 | -0.00 | 0.03 | ||
| 2032 | 15.97 | 13.20 | -2.76 | 44 | -0.04 | -0.00 | 0.04 | ||
| 2033 | 16.03 | 13.24 | -2.79 | 27 | -0.04 | -0.00 | 0.04 | ||
| 2034 | 16.09 | 13.26 | -2.83 | 10 | -0.05 | -0.00 | 0.05 | ||
| 2035 | 16.16 | 13.27 | -2.89 | — | -0.07 | -0.00 | 0.06 | ||
| 2036 | 16.25 | 13.28 | -2.97 | — | -0.08 | -0.00 | 0.07 | ||
| 2037 | 16.32 | 13.29 | -3.03 | — | -0.09 | -0.00 | 0.09 | ||
| 2038 | 16.38 | 13.30 | -3.08 | — | -0.11 | -0.00 | 0.10 | ||
| 2039 | 16.42 | 13.30 | -3.12 | — | -0.13 | -0.00 | 0.12 | ||
| 2040 | 16.45 | 13.31 | -3.14 | — | -0.15 | -0.01 | 0.14 | ||
| 2041 | 16.47 | 13.31 | -3.16 | — | -0.17 | -0.01 | 0.16 | ||
| 2042 | 16.48 | 13.32 | -3.17 | — | -0.19 | -0.01 | 0.18 | ||
| 2043 | 16.49 | 13.32 | -3.17 | — | -0.22 | -0.01 | 0.21 | ||
| 2044 | 16.50 | 13.32 | -3.18 | — | -0.24 | -0.01 | 0.23 | ||
| 2045 | 16.51 | 13.32 | -3.19 | — | -0.26 | -0.01 | 0.25 | ||
| 2046 | 16.51 | 13.33 | -3.19 | — | -0.29 | -0.01 | 0.28 | ||
| 2047 | 16.52 | 13.33 | -3.19 | — | -0.31 | -0.01 | 0.30 | ||
| 2048 | 16.54 | 13.33 | -3.20 | — | -0.34 | -0.01 | 0.33 | ||
| 2049 | 16.55 | 13.34 | -3.22 | — | -0.37 | -0.02 | 0.35 | ||
| 2050 | 16.57 | 13.34 | -3.23 | — | -0.40 | -0.02 | 0.38 | ||
| 2051 | 16.59 | 13.34 | -3.25 | — | -0.43 | -0.02 | 0.41 | ||
| 2052 | 16.62 | 13.35 | -3.28 | — | -0.46 | -0.02 | 0.44 | ||
| 2053 | 16.65 | 13.35 | -3.30 | — | -0.49 | -0.02 | 0.47 | ||
| 2054 | 16.69 | 13.35 | -3.34 | — | -0.52 | -0.02 | 0.50 | ||
| 2055 | 16.74 | 13.36 | -3.38 | — | -0.56 | -0.03 | 0.53 | ||
| 2056 | 16.79 | 13.36 | -3.42 | — | -0.60 | -0.03 | 0.57 | ||
| 2057 | 16.84 | 13.37 | -3.47 | — | -0.64 | -0.03 | 0.61 | ||
| 2058 | 16.90 | 13.38 | -3.52 | — | -0.67 | -0.03 | 0.64 | ||
| 2059 | 16.96 | 13.38 | -3.58 | — | -0.70 | -0.03 | 0.67 | ||
| 2060 | 17.01 | 13.39 | -3.62 | — | -0.73 | -0.04 | 0.70 | ||
| 2061 | 17.06 | 13.39 | -3.67 | — | -0.76 | -0.04 | 0.72 | ||
| 2062 | 17.11 | 13.40 | -3.71 | — | -0.79 | -0.04 | 0.75 | ||
| 2063 | 17.15 | 13.40 | -3.75 | — | -0.82 | -0.04 | 0.77 | ||
| 2064 | 17.18 | 13.41 | -3.78 | — | -0.85 | -0.04 | 0.80 | ||
| 2065 | 17.22 | 13.41 | -3.81 | — | -0.88 | -0.04 | 0.83 | ||
| 2066 | 17.26 | 13.41 | -3.84 | — | -0.91 | -0.05 | 0.87 | ||
| 2067 | 17.29 | 13.42 | -3.87 | — | -0.95 | -0.05 | 0.90 | ||
| 2068 | 17.32 | 13.42 | -3.90 | — | -0.98 | -0.05 | 0.93 | ||
| 2069 | 17.36 | 13.43 | -3.94 | — | -1.02 | -0.05 | 0.97 | ||
| 2070 | 17.40 | 13.43 | -3.97 | — | -1.06 | -0.05 | 1.00 | ||
| 2071 | 17.43 | 13.43 | -4.00 | — | -1.09 | -0.06 | 1.04 | ||
| 2072 | 17.47 | 13.44 | -4.03 | — | -1.13 | -0.06 | 1.07 | ||
| 2073 | 17.51 | 13.44 | -4.07 | — | -1.17 | -0.06 | 1.10 | ||
| 2074 | 17.54 | 13.44 | -4.10 | — | -1.20 | -0.06 | 1.13 | ||
| 2075 | 17.58 | 13.45 | -4.13 | — | -1.23 | -0.06 | 1.16 | ||
| 2076 | 17.60 | 13.45 | -4.15 | — | -1.25 | -0.07 | 1.19 | ||
| 2077 | 17.62 | 13.45 | -4.16 | — | -1.28 | -0.07 | 1.21 | ||
| 2078 | 17.63 | 13.46 | -4.17 | — | -1.30 | -0.07 | 1.23 | ||
| 2079 | 17.63 | 13.46 | -4.17 | — | -1.32 | -0.07 | 1.25 | ||
| 2080 | 17.62 | 13.46 | -4.17 | — | -1.33 | -0.07 | 1.26 | ||
| 2081 | 17.61 | 13.46 | -4.15 | — | -1.35 | -0.07 | 1.28 | ||
| 2082 | 17.59 | 13.46 | -4.13 | — | -1.36 | -0.07 | 1.29 | ||
| 2083 | 17.56 | 13.45 | -4.11 | — | -1.37 | -0.07 | 1.30 | ||
| 2084 | 17.52 | 13.45 | -4.07 | — | -1.38 | -0.08 | 1.31 | ||
| 2085 | 17.48 | 13.45 | -4.03 | — | -1.39 | -0.08 | 1.31 | ||
| 2086 | 17.44 | 13.45 | -3.99 | — | -1.38 | -0.08 | 1.31 | ||
| 2087 | 17.38 | 13.44 | -3.94 | — | -1.38 | -0.08 | 1.31 | ||
| 2088 | 17.32 | 13.44 | -3.88 | — | -1.38 | -0.08 | 1.31 | ||
| 2089 | 17.25 | 13.44 | -3.82 | — | -1.39 | -0.08 | 1.31 | ||
| 2090 | 17.19 | 13.43 | -3.75 | — | -1.39 | -0.08 | 1.31 | ||
| 2091 | 17.12 | 13.43 | -3.69 | — | -1.40 | -0.08 | 1.32 | ||
| 2092 | 17.06 | 13.42 | -3.63 | — | -1.41 | -0.08 | 1.33 | ||
| 2093 | 17.01 | 13.42 | -3.58 | — | -1.42 | -0.08 | 1.34 | ||
| 2094 | 16.96 | 13.42 | -3.54 | — | -1.42 | -0.08 | 1.34 | ||
| 2095 | 16.93 | 13.42 | -3.51 | — | -1.43 | -0.08 | 1.35 | ||
| 2096 | 16.91 | 13.42 | -3.49 | — | -1.43 | -0.08 | 1.36 | ||
| 2097 | 16.89 | 13.41 | -3.47 | — | -1.44 | -0.08 | 1.36 | ||
| 2098 | 16.88 | 13.41 | -3.47 | — | -1.45 | -0.08 | 1.37 | ||
| 2099 | 16.88 | 13.41 | -3.47 | — | -1.45 | -0.08 | 1.37 | ||
| 2100 | 16.89 | 13.42 | -3.48 | — | -1.46 | -0.08 | 1.38 | ||
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 | 16.92% | 13.75% | -3.17% | 2034 | -0.69% | -0.03% | 0.65% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
|||||||||
Based on Intermediate Assumptions of the 2025 Trustees Report.