Proposed Provision: B3.16. For retired worker and disabled worker beneficiaries becoming initially eligible in January 2028 or later, phase in a new benefit formula (from 2028 to 2037). 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 2037.
  
    OASDI Trust Fund Ratio
    (assets as a percentage of annual expenditures)
    
    
    
    
    
      
        | Year | Current Law | Provision | 
    
    
      | 2021 | 253 | 253 | 
| 2022 | 231 | 231 | 
| 2023 | 214 | 214 | 
| 2024 | 196 | 196 | 
| 2025 | 178 | 178 | 
| 2026 | 159 | 159 | 
| 2027 | 141 | 141 | 
| 2028 | 122 | 122 | 
| 2029 | 104 | 104 | 
| 2030 | 85 | 85 | 
| 2031 | 66 | 66 | 
| 2032 | 46 | 47 | 
| 2033 | 27 | 27 | 
| 2034 | 7 | 8 | 
| 2035 | -13 | -12 | 
| 2036 | -33 | -33 | 
| 2037 | -54 | -53 | 
| 2038 | -76 | -74 | 
| 2039 | -97 | -95 | 
| 2040 | -119 | -117 | 
| 2041 | -142 | -138 | 
| 2042 | -165 | -160 | 
| 2043 | -188 | -182 | 
| 2044 | -211 | -204 | 
| 2045 | -235 | -226 | 
| 2046 | -258 | -248 | 
| 2047 | -282 | -269 | 
| 2048 | -306 | -291 | 
| 2049 | -330 | -312 | 
| 2050 | -354 | -333 | 
| 2051 | -378 | -355 | 
| 2052 | -403 | -375 | 
| 2053 | -427 | -396 | 
| 2054 | -452 | -417 | 
| 2055 | -477 | -437 | 
| 2056 | -502 | -458 | 
| 2057 | -527 | -478 | 
| 2058 | -552 | -498 | 
| 2059 | -578 | -518 | 
| 2060 | -604 | -538 | 
| 2061 | -630 | -558 | 
| 2062 | -657 | -579 | 
| 2063 | -684 | -599 | 
| 2064 | -712 | -620 | 
| 2065 | -740 | -641 | 
| 2066 | -768 | -662 | 
| 2067 | -796 | -683 | 
| 2068 | -825 | -705 | 
| 2069 | -855 | -726 | 
| 2070 | -884 | -748 | 
| 2071 | -914 | -770 | 
| 2072 | -945 | -793 | 
| 2073 | -976 | -815 | 
| 2074 | -1007 | -838 | 
| 2075 | -1039 | -862 | 
| 2076 | -1071 | -886 | 
| 2077 | -1105 | -911 | 
| 2078 | -1139 | -937 | 
| 2079 | -1175 | -964 | 
| 2080 | -1211 | -991 | 
| 2081 | -1248 | -1018 | 
| 2082 | -1286 | -1047 | 
| 2083 | -1324 | -1075 | 
| 2084 | -1363 | -1104 | 
| 2085 | -1403 | -1134 | 
| 2086 | -1443 | -1163 | 
| 2087 | -1483 | -1193 | 
| 2088 | -1524 | -1223 | 
| 2089 | -1564 | -1253 | 
| 2090 | -1604 | -1282 | 
| 2091 | -1643 | -1310 | 
| 2092 | -1681 | -1337 | 
| 2093 | -1718 | -1364 | 
| 2094 | -1754 | -1390 | 
| 2095 | -1789 | -1415 | 
| 2096 | -1825 | -1441 | 
    
  
  back