Detailed Single Year Tables
Description of Proposed Provision:
C2.3: After the normal retirement age (NRA) reaches 67 for those age 62 in 2022, index the NRA to maintain a constant ratio of expected retirement years (life expectancy at NRA) to potential work years (NRA minus 20). We assume the NRA will increase 1 month every 2 years. Also, increase the earliest eligibility age (EEA) by the same amount as the NRA starting for those age 62 in 2022 so as to maintain a 5 year difference between the two ages. Include a "hardship exemption" with no EEA/NRA change for a worker with 25 years of earnings (with 4 quarters of coverage each), and average indexed monthly earnings (AIME) less than 250 percent of the poverty level (wage-indexed from 2013). The hardship exemption is phased out for those with AIME above 400 percent of the poverty level.
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 | 14.30 | 13.04 | -1.27 | 211 | -0.00 | 0.00 | 0.00 | ||
| 2024 | 14.44 | 12.96 | -1.48 | 194 | -0.01 | 0.00 | 0.01 | ||
| 2025 | 14.64 | 12.97 | -1.67 | 177 | -0.01 | 0.00 | 0.01 | ||
| 2026 | 14.87 | 13.08 | -1.79 | 160 | -0.02 | 0.00 | 0.02 | ||
| 2027 | 15.08 | 13.10 | -1.98 | 143 | -0.02 | 0.00 | 0.03 | ||
| 2028 | 15.30 | 13.14 | -2.16 | 126 | -0.03 | 0.00 | 0.03 | ||
| 2029 | 15.49 | 13.18 | -2.32 | 109 | -0.03 | 0.00 | 0.04 | ||
| 2030 | 15.68 | 13.20 | -2.48 | 93 | -0.04 | 0.00 | 0.04 | ||
| 2031 | 15.86 | 13.23 | -2.62 | 75 | -0.05 | 0.00 | 0.05 | ||
| 2032 | 16.01 | 13.25 | -2.76 | 58 | -0.06 | 0.00 | 0.06 | ||
| 2033 | 16.13 | 13.26 | -2.88 | 41 | -0.07 | 0.00 | 0.07 | ||
| 2034 | 16.24 | 13.27 | -2.97 | 24 | -0.08 | 0.00 | 0.09 | ||
| 2035 | 16.32 | 13.27 | -3.05 | 6 | -0.10 | 0.00 | 0.10 | ||
| 2036 | 16.39 | 13.28 | -3.11 | ---- | -0.11 | 0.00 | 0.11 | ||
| 2037 | 16.45 | 13.29 | -3.17 | ---- | -0.12 | 0.00 | 0.13 | ||
| 2038 | 16.50 | 13.29 | -3.21 | ---- | -0.14 | 0.00 | 0.14 | ||
| 2039 | 16.53 | 13.30 | -3.24 | ---- | -0.16 | -0.00 | 0.16 | ||
| 2040 | 16.55 | 13.30 | -3.25 | ---- | -0.17 | -0.00 | 0.17 | ||
| 2041 | 16.56 | 13.30 | -3.26 | ---- | -0.18 | -0.00 | 0.18 | ||
| 2042 | 16.57 | 13.30 | -3.27 | ---- | -0.19 | -0.00 | 0.19 | ||
| 2043 | 16.57 | 13.30 | -3.27 | ---- | -0.21 | -0.00 | 0.21 | ||
| 2044 | 16.58 | 13.30 | -3.27 | ---- | -0.23 | -0.00 | 0.23 | ||
| 2045 | 16.58 | 13.31 | -3.27 | ---- | -0.24 | -0.00 | 0.24 | ||
| 2046 | 16.58 | 13.31 | -3.27 | ---- | -0.26 | -0.00 | 0.26 | ||
| 2047 | 16.58 | 13.31 | -3.27 | ---- | -0.28 | -0.00 | 0.28 | ||
| 2048 | 16.59 | 13.31 | -3.27 | ---- | -0.30 | -0.00 | 0.30 | ||
| 2049 | 16.59 | 13.31 | -3.28 | ---- | -0.33 | -0.00 | 0.32 | ||
| 2050 | 16.60 | 13.32 | -3.29 | ---- | -0.35 | -0.00 | 0.34 | ||
| 2051 | 16.61 | 13.32 | -3.29 | ---- | -0.37 | -0.00 | 0.37 | ||
| 2052 | 16.62 | 13.32 | -3.30 | ---- | -0.39 | -0.00 | 0.39 | ||
| 2053 | 16.64 | 13.32 | -3.32 | ---- | -0.42 | -0.01 | 0.41 | ||
| 2054 | 16.66 | 13.33 | -3.33 | ---- | -0.44 | -0.01 | 0.43 | ||
| 2055 | 16.69 | 13.33 | -3.36 | ---- | -0.46 | -0.01 | 0.45 | ||
| 2056 | 16.72 | 13.33 | -3.39 | ---- | -0.48 | -0.01 | 0.48 | ||
| 2057 | 16.76 | 13.34 | -3.42 | ---- | -0.50 | -0.01 | 0.50 | ||
| 2058 | 16.80 | 13.34 | -3.46 | ---- | -0.52 | -0.01 | 0.52 | ||
| 2059 | 16.84 | 13.35 | -3.50 | ---- | -0.54 | -0.01 | 0.54 | ||
| 2060 | 16.89 | 13.35 | -3.54 | ---- | -0.56 | -0.01 | 0.56 | ||
| 2061 | 16.93 | 13.36 | -3.57 | ---- | -0.58 | -0.01 | 0.57 | ||
| 2062 | 16.97 | 13.36 | -3.61 | ---- | -0.60 | -0.01 | 0.59 | ||
| 2063 | 17.01 | 13.37 | -3.64 | ---- | -0.62 | -0.01 | 0.61 | ||
| 2064 | 17.04 | 13.37 | -3.67 | ---- | -0.64 | -0.01 | 0.63 | ||
| 2065 | 17.07 | 13.37 | -3.70 | ---- | -0.66 | -0.01 | 0.65 | ||
| 2066 | 17.11 | 13.38 | -3.73 | ---- | -0.68 | -0.01 | 0.67 | ||
| 2067 | 17.14 | 13.38 | -3.76 | ---- | -0.70 | -0.01 | 0.68 | ||
| 2068 | 17.17 | 13.38 | -3.79 | ---- | -0.71 | -0.01 | 0.70 | ||
| 2069 | 17.21 | 13.39 | -3.83 | ---- | -0.73 | -0.01 | 0.72 | ||
| 2070 | 17.25 | 13.39 | -3.86 | ---- | -0.75 | -0.01 | 0.74 | ||
| 2071 | 17.29 | 13.40 | -3.89 | ---- | -0.77 | -0.01 | 0.76 | ||
| 2072 | 17.32 | 13.40 | -3.92 | ---- | -0.79 | -0.01 | 0.78 | ||
| 2073 | 17.35 | 13.40 | -3.95 | ---- | -0.81 | -0.01 | 0.80 | ||
| 2074 | 17.38 | 13.41 | -3.98 | ---- | -0.83 | -0.01 | 0.81 | ||
| 2075 | 17.41 | 13.41 | -4.00 | ---- | -0.84 | -0.01 | 0.83 | ||
| 2076 | 17.43 | 13.41 | -4.01 | ---- | -0.86 | -0.01 | 0.85 | ||
| 2077 | 17.43 | 13.41 | -4.02 | ---- | -0.88 | -0.01 | 0.86 | ||
| 2078 | 17.43 | 13.41 | -4.01 | ---- | -0.89 | -0.01 | 0.88 | ||
| 2079 | 17.41 | 13.41 | -4.00 | ---- | -0.91 | -0.01 | 0.89 | ||
| 2080 | 17.38 | 13.41 | -3.97 | ---- | -0.92 | -0.02 | 0.90 | ||
| 2081 | 17.35 | 13.41 | -3.94 | ---- | -0.93 | -0.02 | 0.91 | ||
| 2082 | 17.31 | 13.41 | -3.90 | ---- | -0.94 | -0.02 | 0.92 | ||
| 2083 | 17.26 | 13.41 | -3.85 | ---- | -0.95 | -0.02 | 0.93 | ||
| 2084 | 17.20 | 13.40 | -3.80 | ---- | -0.96 | -0.02 | 0.94 | ||
| 2085 | 17.14 | 13.40 | -3.74 | ---- | -0.97 | -0.02 | 0.95 | ||
| 2086 | 17.07 | 13.40 | -3.68 | ---- | -0.97 | -0.02 | 0.96 | ||
| 2087 | 17.00 | 13.39 | -3.61 | ---- | -0.98 | -0.02 | 0.96 | ||
| 2088 | 16.92 | 13.39 | -3.53 | ---- | -1.00 | -0.02 | 0.98 | ||
| 2089 | 16.84 | 13.38 | -3.46 | ---- | -1.01 | -0.02 | 0.99 | ||
| 2090 | 16.76 | 13.38 | -3.38 | ---- | -1.03 | -0.02 | 1.01 | ||
| 2091 | 16.69 | 13.38 | -3.32 | ---- | -1.05 | -0.02 | 1.03 | ||
| 2092 | 16.63 | 13.37 | -3.26 | ---- | -1.07 | -0.02 | 1.05 | ||
| 2093 | 16.58 | 13.37 | -3.21 | ---- | -1.09 | -0.02 | 1.08 | ||
| 2094 | 16.53 | 13.37 | -3.16 | ---- | -1.12 | -0.02 | 1.10 | ||
| 2095 | 16.50 | 13.37 | -3.13 | ---- | -1.14 | -0.02 | 1.12 | ||
| 2096 | 16.47 | 13.37 | -3.10 | ---- | -1.17 | -0.02 | 1.15 | ||
| 2097 | 16.45 | 13.37 | -3.08 | ---- | -1.20 | -0.02 | 1.18 | ||
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 | 16.71% | 13.77% | -2.93% | 2035 | -0.49% | -0.01% | 0.49% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2035. |
|||||||||
Based on Intermediate Assumptions of the 2022 Trustees Report.