Proposed Provision: B3.16. For retired worker and disabled worker beneficiaries becoming initially eligible in January 2029 or later, phase in a new benefit formula (from 2029 to 2038). 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 2038.
OASDI Trust Fund Ratio
(assets as a percentage of annual expenditures)
| Year |
Current Law |
Provision |
| 2022 | 230 | 230 |
| 2023 | 211 | 211 |
| 2024 | 194 | 194 |
| 2025 | 177 | 177 |
| 2026 | 160 | 160 |
| 2027 | 143 | 143 |
| 2028 | 126 | 126 |
| 2029 | 109 | 109 |
| 2030 | 91 | 91 |
| 2031 | 74 | 74 |
| 2032 | 57 | 57 |
| 2033 | 39 | 39 |
| 2034 | 21 | 22 |
| 2035 | 3 | 3 |
| 2036 | -16 | -15 |
| 2037 | -35 | -34 |
| 2038 | -54 | -53 |
| 2039 | -74 | -73 |
| 2040 | -95 | -93 |
| 2041 | -116 | -113 |
| 2042 | -137 | -133 |
| 2043 | -158 | -154 |
| 2044 | -180 | -174 |
| 2045 | -202 | -194 |
| 2046 | -224 | -215 |
| 2047 | -246 | -235 |
| 2048 | -268 | -255 |
| 2049 | -291 | -275 |
| 2050 | -313 | -295 |
| 2051 | -336 | -315 |
| 2052 | -359 | -335 |
| 2053 | -383 | -354 |
| 2054 | -406 | -374 |
| 2055 | -430 | -393 |
| 2056 | -453 | -412 |
| 2057 | -477 | -431 |
| 2058 | -501 | -450 |
| 2059 | -525 | -469 |
| 2060 | -550 | -488 |
| 2061 | -575 | -508 |
| 2062 | -601 | -527 |
| 2063 | -627 | -547 |
| 2064 | -654 | -567 |
| 2065 | -681 | -587 |
| 2066 | -708 | -608 |
| 2067 | -736 | -628 |
| 2068 | -764 | -649 |
| 2069 | -792 | -670 |
| 2070 | -821 | -691 |
| 2071 | -850 | -712 |
| 2072 | -880 | -734 |
| 2073 | -910 | -756 |
| 2074 | -940 | -778 |
| 2075 | -971 | -801 |
| 2076 | -1003 | -825 |
| 2077 | -1036 | -849 |
| 2078 | -1069 | -874 |
| 2079 | -1104 | -899 |
| 2080 | -1139 | -925 |
| 2081 | -1175 | -952 |
| 2082 | -1212 | -979 |
| 2083 | -1249 | -1007 |
| 2084 | -1286 | -1034 |
| 2085 | -1324 | -1063 |
| 2086 | -1363 | -1091 |
| 2087 | -1402 | -1120 |
| 2088 | -1442 | -1149 |
| 2089 | -1481 | -1177 |
| 2090 | -1520 | -1205 |
| 2091 | -1558 | -1233 |
| 2092 | -1595 | -1259 |
| 2093 | -1632 | -1286 |
| 2094 | -1668 | -1311 |
| 2095 | -1703 | -1336 |
| 2096 | -1738 | -1361 |
| 2097 | -1773 | -1385 |
back