Detailed Single Year Tables
Description of Proposed Provision:
C2.6: Increase the normal retirement age (NRA) and the earliest eligibility age (EEA) for those age 62 in 2021-2022 to 68 and 63, respectively, and then by 3 months per year in 2023-2026 to 69 and 64, respectively.
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 |
|||
| 2020 | 13.92 | 13.00 | -0.92 | 261 | 0.00 | 0.00 | 0.00 | ||
| 2021 | 14.01 | 12.90 | -1.11 | 248 | -0.04 | 0.00 | 0.04 | ||
| 2022 | 14.17 | 12.93 | -1.24 | 234 | -0.07 | 0.01 | 0.08 | ||
| 2023 | 14.32 | 12.95 | -1.37 | 219 | -0.11 | 0.01 | 0.12 | ||
| 2024 | 14.49 | 12.99 | -1.50 | 204 | -0.16 | 0.01 | 0.17 | ||
| 2025 | 14.68 | 13.01 | -1.66 | 188 | -0.20 | 0.02 | 0.22 | ||
| 2026 | 14.80 | 13.14 | -1.66 | 173 | -0.31 | 0.01 | 0.33 | ||
| 2027 | 14.93 | 13.16 | -1.77 | 158 | -0.41 | 0.01 | 0.43 | ||
| 2028 | 15.09 | 13.20 | -1.88 | 143 | -0.50 | 0.01 | 0.51 | ||
| 2029 | 15.26 | 13.24 | -2.02 | 128 | -0.57 | 0.01 | 0.58 | ||
| 2030 | 15.39 | 13.25 | -2.14 | 113 | -0.63 | 0.01 | 0.64 | ||
| 2031 | 15.51 | 13.26 | -2.25 | 98 | -0.68 | 0.01 | 0.69 | ||
| 2032 | 15.61 | 13.27 | -2.34 | 83 | -0.72 | 0.00 | 0.73 | ||
| 2033 | 15.70 | 13.28 | -2.42 | 68 | -0.76 | 0.00 | 0.76 | ||
| 2034 | 15.77 | 13.29 | -2.48 | 54 | -0.78 | 0.00 | 0.78 | ||
| 2035 | 15.82 | 13.29 | -2.53 | 38 | -0.81 | -0.00 | 0.81 | ||
| 2036 | 15.86 | 13.29 | -2.57 | 23 | -0.82 | -0.00 | 0.82 | ||
| 2037 | 15.90 | 13.30 | -2.60 | 7 | -0.84 | -0.01 | 0.83 | ||
| 2038 | 15.93 | 13.30 | -2.63 | ---- | -0.85 | -0.01 | 0.84 | ||
| 2039 | 15.95 | 13.30 | -2.64 | ---- | -0.87 | -0.01 | 0.86 | ||
| 2040 | 15.96 | 13.31 | -2.66 | ---- | -0.89 | -0.01 | 0.87 | ||
| 2041 | 15.95 | 13.31 | -2.65 | ---- | -0.90 | -0.01 | 0.89 | ||
| 2042 | 15.94 | 13.31 | -2.63 | ---- | -0.92 | -0.01 | 0.91 | ||
| 2043 | 15.91 | 13.31 | -2.60 | ---- | -0.94 | -0.01 | 0.92 | ||
| 2044 | 15.88 | 13.30 | -2.57 | ---- | -0.96 | -0.02 | 0.94 | ||
| 2045 | 15.84 | 13.30 | -2.54 | ---- | -0.97 | -0.02 | 0.96 | ||
| 2046 | 15.81 | 13.30 | -2.51 | ---- | -0.99 | -0.02 | 0.97 | ||
| 2047 | 15.79 | 13.30 | -2.48 | ---- | -1.00 | -0.02 | 0.99 | ||
| 2048 | 15.77 | 13.30 | -2.47 | ---- | -1.02 | -0.02 | 1.00 | ||
| 2049 | 15.75 | 13.30 | -2.45 | ---- | -1.04 | -0.02 | 1.02 | ||
| 2050 | 15.74 | 13.30 | -2.43 | ---- | -1.05 | -0.02 | 1.03 | ||
| 2051 | 15.72 | 13.30 | -2.42 | ---- | -1.07 | -0.02 | 1.05 | ||
| 2052 | 15.72 | 13.31 | -2.42 | ---- | -1.08 | -0.02 | 1.06 | ||
| 2053 | 15.74 | 13.31 | -2.43 | ---- | -1.10 | -0.02 | 1.07 | ||
| 2054 | 15.75 | 13.31 | -2.44 | ---- | -1.11 | -0.02 | 1.08 | ||
| 2055 | 15.78 | 13.31 | -2.47 | ---- | -1.11 | -0.02 | 1.09 | ||
| 2056 | 15.82 | 13.32 | -2.50 | ---- | -1.12 | -0.02 | 1.09 | ||
| 2057 | 15.86 | 13.32 | -2.54 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2058 | 15.91 | 13.32 | -2.58 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2059 | 15.96 | 13.33 | -2.63 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2060 | 16.02 | 13.33 | -2.69 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2061 | 16.08 | 13.34 | -2.74 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2062 | 16.14 | 13.34 | -2.80 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2063 | 16.21 | 13.35 | -2.86 | ---- | -1.12 | -0.02 | 1.09 | ||
| 2064 | 16.27 | 13.35 | -2.92 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2065 | 16.33 | 13.36 | -2.98 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2066 | 16.40 | 13.36 | -3.04 | ---- | -1.13 | -0.02 | 1.10 | ||
| 2067 | 16.46 | 13.37 | -3.10 | ---- | -1.13 | -0.02 | 1.11 | ||
| 2068 | 16.53 | 13.37 | -3.16 | ---- | -1.14 | -0.02 | 1.11 | ||
| 2069 | 16.59 | 13.38 | -3.22 | ---- | -1.14 | -0.03 | 1.12 | ||
| 2070 | 16.66 | 13.38 | -3.28 | ---- | -1.15 | -0.03 | 1.12 | ||
| 2071 | 16.72 | 13.39 | -3.34 | ---- | -1.15 | -0.02 | 1.12 | ||
| 2072 | 16.78 | 13.39 | -3.39 | ---- | -1.15 | -0.02 | 1.12 | ||
| 2073 | 16.84 | 13.39 | -3.44 | ---- | -1.15 | -0.02 | 1.12 | ||
| 2074 | 16.89 | 13.40 | -3.49 | ---- | -1.14 | -0.02 | 1.12 | ||
| 2075 | 16.94 | 13.40 | -3.54 | ---- | -1.14 | -0.02 | 1.12 | ||
| 2076 | 16.98 | 13.41 | -3.57 | ---- | -1.14 | -0.02 | 1.11 | ||
| 2077 | 17.00 | 13.41 | -3.60 | ---- | -1.13 | -0.02 | 1.11 | ||
| 2078 | 17.02 | 13.41 | -3.61 | ---- | -1.13 | -0.03 | 1.10 | ||
| 2079 | 17.03 | 13.41 | -3.62 | ---- | -1.12 | -0.03 | 1.10 | ||
| 2080 | 17.02 | 13.41 | -3.61 | ---- | -1.12 | -0.03 | 1.09 | ||
| 2081 | 17.01 | 13.41 | -3.60 | ---- | -1.11 | -0.03 | 1.08 | ||
| 2082 | 16.99 | 13.41 | -3.59 | ---- | -1.10 | -0.03 | 1.08 | ||
| 2083 | 16.97 | 13.40 | -3.56 | ---- | -1.10 | -0.03 | 1.07 | ||
| 2084 | 16.94 | 13.40 | -3.54 | ---- | -1.10 | -0.03 | 1.07 | ||
| 2085 | 16.90 | 13.40 | -3.50 | ---- | -1.09 | -0.03 | 1.07 | ||
| 2086 | 16.86 | 13.40 | -3.46 | ---- | -1.10 | -0.03 | 1.07 | ||
| 2087 | 16.82 | 13.39 | -3.43 | ---- | -1.10 | -0.03 | 1.08 | ||
| 2088 | 16.79 | 13.39 | -3.40 | ---- | -1.10 | -0.03 | 1.07 | ||
| 2089 | 16.77 | 13.39 | -3.38 | ---- | -1.10 | -0.03 | 1.07 | ||
| 2090 | 16.76 | 13.39 | -3.37 | ---- | -1.10 | -0.03 | 1.08 | ||
| 2091 | 16.75 | 13.39 | -3.36 | ---- | -1.12 | -0.03 | 1.09 | ||
| 2092 | 16.76 | 13.39 | -3.36 | ---- | -1.12 | -0.03 | 1.10 | ||
| 2093 | 16.77 | 13.39 | -3.38 | ---- | -1.13 | -0.03 | 1.11 | ||
| 2094 | 16.80 | 13.40 | -3.40 | ---- | -1.14 | -0.03 | 1.11 | ||
| 2095 | 16.83 | 13.40 | -3.43 | ---- | -1.14 | -0.03 | 1.11 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2020-2094 | 16.14% | 13.83% | -2.31% | 2037 | -0.92% | -0.01% | 0.90% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
|||||||||
Based on Intermediate Assumptions of the 2020 Trustees Report.