Proposed Provision: B3.16. For retired worker and disabled worker beneficiaries becoming initially eligible in January 2026 or later, phase in a new benefit formula (from 2026 to 2035). 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 2035.
OASDI Trust Fund Ratio
(assets as a percentage of annual expenditures)
| Year |
Current Law |
Provision |
| 2019 | 273 | 273 |
| 2020 | 260 | 260 |
| 2021 | 245 | 245 |
| 2022 | 229 | 229 |
| 2023 | 213 | 213 |
| 2024 | 197 | 197 |
| 2025 | 180 | 180 |
| 2026 | 163 | 163 |
| 2027 | 147 | 147 |
| 2028 | 130 | 130 |
| 2029 | 114 | 114 |
| 2030 | 97 | 97 |
| 2031 | 80 | 81 |
| 2032 | 63 | 64 |
| 2033 | 46 | 47 |
| 2034 | 28 | 29 |
| 2035 | 10 | 12 |
| 2036 | -9 | -6 |
| 2037 | -28 | -25 |
| 2038 | -47 | -43 |
| 2039 | -67 | -62 |
| 2040 | -87 | -80 |
| 2041 | -108 | -99 |
| 2042 | -129 | -118 |
| 2043 | -150 | -137 |
| 2044 | -171 | -155 |
| 2045 | -192 | -173 |
| 2046 | -213 | -191 |
| 2047 | -234 | -209 |
| 2048 | -255 | -226 |
| 2049 | -276 | -242 |
| 2050 | -297 | -259 |
| 2051 | -318 | -275 |
| 2052 | -338 | -291 |
| 2053 | -359 | -306 |
| 2054 | -380 | -321 |
| 2055 | -401 | -336 |
| 2056 | -422 | -351 |
| 2057 | -444 | -366 |
| 2058 | -465 | -381 |
| 2059 | -487 | -395 |
| 2060 | -509 | -410 |
| 2061 | -531 | -425 |
| 2062 | -554 | -440 |
| 2063 | -577 | -455 |
| 2064 | -601 | -471 |
| 2065 | -625 | -487 |
| 2066 | -649 | -502 |
| 2067 | -674 | -519 |
| 2068 | -699 | -535 |
| 2069 | -724 | -551 |
| 2070 | -749 | -568 |
| 2071 | -776 | -586 |
| 2072 | -802 | -604 |
| 2073 | -830 | -622 |
| 2074 | -857 | -640 |
| 2075 | -885 | -659 |
| 2076 | -914 | -679 |
| 2077 | -944 | -699 |
| 2078 | -975 | -720 |
| 2079 | -1007 | -742 |
| 2080 | -1039 | -764 |
| 2081 | -1072 | -786 |
| 2082 | -1106 | -809 |
| 2083 | -1139 | -832 |
| 2084 | -1173 | -855 |
| 2085 | -1207 | -878 |
| 2086 | -1242 | -901 |
| 2087 | -1275 | -924 |
| 2088 | -1309 | -947 |
| 2089 | -1342 | -969 |
| 2090 | -1375 | -991 |
| 2091 | -1407 | -1012 |
| 2092 | -1439 | -1034 |
| 2093 | -1471 | -1055 |
| 2094 | -1503 | -1077 |
back