Proposed Provision: B3.16. For retired worker and disabled worker beneficiaries becoming initially eligible in January 2030 or later, phase in a new benefit formula (from 2030 to 2039). 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 2039.
OASDI Trust Fund Ratio
(assets as a percentage of annual expenditures)
| Year |
Current Law |
Provision |
| 2023 | 204 | 204 |
| 2024 | 187 | 187 |
| 2025 | 168 | 168 |
| 2026 | 149 | 149 |
| 2027 | 131 | 131 |
| 2028 | 114 | 114 |
| 2029 | 96 | 96 |
| 2030 | 78 | 78 |
| 2031 | 60 | 61 |
| 2032 | 43 | 43 |
| 2033 | 25 | 25 |
| 2034 | 7 | 7 |
| 2035 | -12 | -12 |
| 2036 | -31 | -31 |
| 2037 | -51 | -50 |
| 2038 | -70 | -70 |
| 2039 | -91 | -90 |
| 2040 | -112 | -111 |
| 2041 | -133 | -131 |
| 2042 | -154 | -153 |
| 2043 | -176 | -174 |
| 2044 | -198 | -195 |
| 2045 | -220 | -216 |
| 2046 | -243 | -237 |
| 2047 | -265 | -258 |
| 2048 | -288 | -279 |
| 2049 | -311 | -300 |
| 2050 | -333 | -321 |
| 2051 | -357 | -341 |
| 2052 | -380 | -362 |
| 2053 | -403 | -382 |
| 2054 | -427 | -402 |
| 2055 | -450 | -422 |
| 2056 | -474 | -442 |
| 2057 | -498 | -461 |
| 2058 | -522 | -481 |
| 2059 | -547 | -501 |
| 2060 | -572 | -521 |
| 2061 | -597 | -541 |
| 2062 | -623 | -561 |
| 2063 | -650 | -582 |
| 2064 | -677 | -603 |
| 2065 | -705 | -624 |
| 2066 | -733 | -646 |
| 2067 | -762 | -668 |
| 2068 | -791 | -689 |
| 2069 | -820 | -711 |
| 2070 | -850 | -734 |
| 2071 | -880 | -756 |
| 2072 | -911 | -779 |
| 2073 | -942 | -803 |
| 2074 | -974 | -826 |
| 2075 | -1006 | -851 |
| 2076 | -1039 | -875 |
| 2077 | -1074 | -901 |
| 2078 | -1108 | -927 |
| 2079 | -1144 | -954 |
| 2080 | -1181 | -982 |
| 2081 | -1218 | -1010 |
| 2082 | -1256 | -1038 |
| 2083 | -1294 | -1067 |
| 2084 | -1333 | -1096 |
| 2085 | -1373 | -1125 |
| 2086 | -1413 | -1155 |
| 2087 | -1453 | -1185 |
| 2088 | -1494 | -1215 |
| 2089 | -1534 | -1245 |
| 2090 | -1574 | -1274 |
| 2091 | -1613 | -1302 |
| 2092 | -1651 | -1330 |
| 2093 | -1689 | -1357 |
| 2094 | -1726 | -1384 |
| 2095 | -1762 | -1410 |
| 2096 | -1798 | -1436 |
| 2097 | -1833 | -1461 |
| 2098 | -1868 | -1486 |
back