Proposed Provision: B3.16. For retired worker and disabled worker beneficiaries becoming initially eligible in January 2033 or later, phase in a new benefit formula (from 2033 to 2042). Replace the existing two primary insurance amount (PIA) bend points with three new bend points as follows: (1) 25% AWI/12 from 2 years prior to initial eligibility; (2) 100% AWI/12 from 2 years prior to initial eligibility; and (3) 125% AWI/12 from 2 years prior to initial eligibility. The new PIA factors are 95%, 27.5%, 5% and 2%. During the phase in, those becoming newly eligible for benefits will receive an increasing portion of their benefits based on the new formula, reaching 100% of the new formula in 2042.
OASDI Trust Fund Ratio
(assets as a percentage of annual expenditures)
| Year |
Current Law |
Provision |
| 2026 | 151 | 151 |
| 2027 | 131 | 131 |
| 2028 | 111 | 111 |
| 2029 | 92 | 92 |
| 2030 | 74 | 74 |
| 2031 | 57 | 57 |
| 2032 | 40 | 40 |
| 2033 | 23 | 23 |
| 2034 | 7 | 7 |
| 2035 | -9 | -9 |
| 2036 | -25 | -25 |
| 2037 | -41 | -41 |
| 2038 | -58 | -58 |
| 2039 | -76 | -76 |
| 2040 | -94 | -94 |
| 2041 | -112 | -112 |
| 2042 | -132 | -131 |
| 2043 | -151 | -151 |
| 2044 | -171 | -170 |
| 2045 | -192 | -191 |
| 2046 | -213 | -211 |
| 2047 | -234 | -232 |
| 2048 | -256 | -253 |
| 2049 | -279 | -275 |
| 2050 | -301 | -296 |
| 2051 | -324 | -318 |
| 2052 | -347 | -339 |
| 2053 | -371 | -361 |
| 2054 | -395 | -383 |
| 2055 | -420 | -405 |
| 2056 | -445 | -427 |
| 2057 | -470 | -449 |
| 2058 | -496 | -472 |
| 2059 | -522 | -495 |
| 2060 | -550 | -519 |
| 2061 | -578 | -543 |
| 2062 | -607 | -567 |
| 2063 | -636 | -592 |
| 2064 | -666 | -617 |
| 2065 | -697 | -643 |
| 2066 | -729 | -669 |
| 2067 | -761 | -696 |
| 2068 | -794 | -722 |
| 2069 | -827 | -750 |
| 2070 | -861 | -777 |
| 2071 | -896 | -806 |
| 2072 | -931 | -835 |
| 2073 | -967 | -864 |
| 2074 | -1004 | -894 |
| 2075 | -1042 | -925 |
| 2076 | -1081 | -957 |
| 2077 | -1121 | -989 |
| 2078 | -1162 | -1023 |
| 2079 | -1204 | -1057 |
| 2080 | -1248 | -1093 |
| 2081 | -1292 | -1129 |
| 2082 | -1337 | -1166 |
| 2083 | -1384 | -1204 |
| 2084 | -1431 | -1243 |
| 2085 | -1480 | -1284 |
| 2086 | -1530 | -1325 |
| 2087 | -1581 | -1367 |
| 2088 | -1633 | -1410 |
| 2089 | -1686 | -1453 |
| 2090 | -1740 | -1498 |
| 2091 | -1795 | -1543 |
| 2092 | -1850 | -1588 |
| 2093 | -1906 | -1634 |
| 2094 | -1962 | -1680 |
| 2095 | -2019 | -1726 |
| 2096 | -2075 | -1773 |
| 2097 | -2132 | -1819 |
| 2098 | -2189 | -1866 |
| 2099 | -2246 | -1912 |
| 2100 | -2303 | -1959 |
| 2101 | -2359 | -2005 |
back