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