Proposed Provision: B3.16. For retired worker and disabled worker beneficiaries becoming initially eligible in January 2031 or later, phase in a new benefit formula (from 2031 to 2040). 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 2040.
  
    OASDI Trust Fund Ratio
    (assets as a percentage of annual expenditures)
    
    
    
    
    
      
        | Year | 
        Current Law | 
        Provision | 
      
    
    
      | 2024 | 188 | 188 |       
| 2025 | 171 | 171 |       
| 2026 | 152 | 152 |       
| 2027 | 134 | 134 |       
| 2028 | 117 | 117 |       
| 2029 | 101 | 101 |       
| 2030 | 84 | 84 |       
| 2031 | 68 | 68 |       
| 2032 | 53 | 53 |       
| 2033 | 37 | 37 |       
| 2034 | 22 | 22 |       
| 2035 | 7 | 7 |       
| 2036 | -9 | -9 |       
| 2037 | -26 | -25 |       
| 2038 | -43 | -42 |       
| 2039 | -60 | -60 |       
| 2040 | -78 | -77 |       
| 2041 | -96 | -95 |       
| 2042 | -115 | -114 |       
| 2043 | -135 | -132 |       
| 2044 | -154 | -151 |       
| 2045 | -174 | -171 |       
| 2046 | -194 | -190 |       
| 2047 | -215 | -209 |       
| 2048 | -235 | -228 |       
| 2049 | -256 | -247 |       
| 2050 | -277 | -266 |       
| 2051 | -299 | -285 |       
| 2052 | -320 | -304 |       
| 2053 | -342 | -322 |       
| 2054 | -364 | -341 |       
| 2055 | -386 | -360 |       
| 2056 | -409 | -378 |       
| 2057 | -431 | -397 |       
| 2058 | -455 | -416 |       
| 2059 | -478 | -435 |       
| 2060 | -502 | -454 |       
| 2061 | -527 | -473 |       
| 2062 | -553 | -493 |       
| 2063 | -579 | -513 |       
| 2064 | -605 | -533 |       
| 2065 | -632 | -554 |       
| 2066 | -660 | -575 |       
| 2067 | -688 | -596 |       
| 2068 | -716 | -617 |       
| 2069 | -745 | -638 |       
| 2070 | -774 | -660 |       
| 2071 | -803 | -682 |       
| 2072 | -834 | -704 |       
| 2073 | -864 | -727 |       
| 2074 | -895 | -750 |       
| 2075 | -927 | -774 |       
| 2076 | -960 | -798 |       
| 2077 | -993 | -823 |       
| 2078 | -1027 | -848 |       
| 2079 | -1062 | -875 |       
| 2080 | -1098 | -901 |       
| 2081 | -1134 | -929 |       
| 2082 | -1172 | -957 |       
| 2083 | -1209 | -985 |       
| 2084 | -1248 | -1014 |       
| 2085 | -1287 | -1043 |       
| 2086 | -1327 | -1073 |       
| 2087 | -1368 | -1103 |       
| 2088 | -1409 | -1134 |       
| 2089 | -1450 | -1164 |       
| 2090 | -1491 | -1195 |       
| 2091 | -1532 | -1225 |       
| 2092 | -1573 | -1254 |       
| 2093 | -1612 | -1283 |       
| 2094 | -1651 | -1311 |       
| 2095 | -1689 | -1339 |       
| 2096 | -1727 | -1367 |       
| 2097 | -1764 | -1394 |       
| 2098 | -1801 | -1420 |       
| 2099 | -1838 | -1447 | 
    
    
  
  back