Detailed Single Year Tables
Description of Proposed Provision:
D12: Provide benefits for children who are in the custody of a grandparent or other eligible relative for at least 12 months and are receiving at least one-half of their financial support from the relative. Effective for all eligible children with benefit entitlement beginning on January 1, 2029.
Financial Estimates for the OASDI Trust Fund Program
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
|
Expressed as a percentage of current-law taxable payroll |
Trust fund ratio as of January 1 |
Expressed as a percentage of current-law taxable payroll |
|||||||
|
Calendar year |
Cost rate |
Income rate |
Annual balance |
Cost rate |
Income rate |
Annual balance |
|||
| 2026 | 15.37 | 12.91 | -2.45 | 151 | 0.00 | 0.00 | 0.00 | ||
| 2027 | 15.62 | 12.85 | -2.77 | 131 | 0.00 | 0.00 | 0.00 | ||
| 2028 | 15.70 | 13.01 | -2.69 | 111 | 0.00 | 0.00 | 0.00 | ||
| 2029 | 15.78 | 13.06 | -2.72 | 92 | 0.04 | 0.00 | -0.04 | ||
| 2030 | 15.78 | 13.07 | -2.70 | 74 | 0.04 | 0.00 | -0.04 | ||
| 2031 | 15.76 | 13.09 | -2.67 | 56 | 0.04 | 0.00 | -0.04 | ||
| 2032 | 15.76 | 13.09 | -2.67 | 39 | 0.04 | 0.00 | -0.04 | ||
| 2033 | 15.76 | 13.13 | -2.63 | 22 | 0.04 | 0.00 | -0.04 | ||
| 2034 | 15.78 | 13.14 | -2.64 | 6 | 0.04 | 0.00 | -0.04 | ||
| 2035 | 15.81 | 13.17 | -2.65 | — | 0.04 | 0.00 | -0.04 | ||
| 2036 | 15.90 | 13.17 | -2.72 | — | 0.04 | 0.00 | -0.04 | ||
| 2037 | 16.00 | 13.18 | -2.81 | — | 0.04 | 0.00 | -0.04 | ||
| 2038 | 16.09 | 13.19 | -2.90 | — | 0.04 | 0.00 | -0.04 | ||
| 2039 | 16.17 | 13.20 | -2.98 | — | 0.04 | 0.00 | -0.04 | ||
| 2040 | 16.25 | 13.20 | -3.05 | — | 0.04 | 0.00 | -0.04 | ||
| 2041 | 16.32 | 13.21 | -3.11 | — | 0.04 | 0.00 | -0.04 | ||
| 2042 | 16.39 | 13.21 | -3.18 | — | 0.05 | 0.00 | -0.04 | ||
| 2043 | 16.46 | 13.22 | -3.25 | — | 0.05 | 0.00 | -0.04 | ||
| 2044 | 16.54 | 13.22 | -3.32 | — | 0.05 | 0.00 | -0.05 | ||
| 2045 | 16.63 | 13.23 | -3.40 | — | 0.05 | 0.00 | -0.05 | ||
| 2046 | 16.69 | 13.23 | -3.46 | — | 0.05 | 0.00 | -0.05 | ||
| 2047 | 16.76 | 13.23 | -3.52 | — | 0.05 | 0.00 | -0.05 | ||
| 2048 | 16.83 | 13.24 | -3.59 | — | 0.05 | 0.00 | -0.05 | ||
| 2049 | 16.90 | 13.24 | -3.66 | — | 0.06 | 0.00 | -0.05 | ||
| 2050 | 16.99 | 13.25 | -3.74 | — | 0.06 | 0.00 | -0.05 | ||
| 2051 | 17.08 | 13.26 | -3.82 | — | 0.06 | 0.00 | -0.06 | ||
| 2052 | 17.18 | 13.26 | -3.92 | — | 0.06 | 0.00 | -0.06 | ||
| 2053 | 17.30 | 13.27 | -4.03 | — | 0.06 | 0.00 | -0.06 | ||
| 2054 | 17.41 | 13.28 | -4.14 | — | 0.06 | 0.00 | -0.06 | ||
| 2055 | 17.54 | 13.28 | -4.26 | — | 0.06 | 0.00 | -0.06 | ||
| 2056 | 17.67 | 13.29 | -4.38 | — | 0.06 | 0.00 | -0.06 | ||
| 2057 | 17.81 | 13.30 | -4.51 | — | 0.07 | 0.00 | -0.06 | ||
| 2058 | 17.95 | 13.31 | -4.63 | — | 0.07 | 0.00 | -0.06 | ||
| 2059 | 18.08 | 13.32 | -4.76 | — | 0.07 | 0.00 | -0.06 | ||
| 2060 | 18.21 | 13.33 | -4.89 | — | 0.07 | 0.00 | -0.06 | ||
| 2061 | 18.34 | 13.34 | -5.01 | — | 0.07 | 0.00 | -0.06 | ||
| 2062 | 18.46 | 13.34 | -5.12 | — | 0.07 | 0.00 | -0.07 | ||
| 2063 | 18.58 | 13.35 | -5.23 | — | 0.07 | 0.00 | -0.07 | ||
| 2064 | 18.70 | 13.36 | -5.34 | — | 0.07 | 0.00 | -0.07 | ||
| 2065 | 18.81 | 13.37 | -5.45 | — | 0.07 | 0.00 | -0.07 | ||
| 2066 | 18.93 | 13.37 | -5.55 | — | 0.07 | 0.00 | -0.06 | ||
| 2067 | 19.04 | 13.38 | -5.66 | — | 0.07 | 0.00 | -0.06 | ||
| 2068 | 19.16 | 13.39 | -5.77 | — | 0.07 | 0.00 | -0.06 | ||
| 2069 | 19.27 | 13.40 | -5.88 | — | 0.07 | 0.00 | -0.06 | ||
| 2070 | 19.39 | 13.40 | -5.99 | — | 0.07 | 0.00 | -0.06 | ||
| 2071 | 19.51 | 13.41 | -6.10 | — | 0.07 | 0.00 | -0.06 | ||
| 2072 | 19.63 | 13.42 | -6.21 | — | 0.07 | 0.00 | -0.06 | ||
| 2073 | 19.75 | 13.43 | -6.32 | — | 0.07 | 0.00 | -0.06 | ||
| 2074 | 19.86 | 13.43 | -6.43 | — | 0.07 | 0.00 | -0.06 | ||
| 2075 | 19.97 | 13.44 | -6.53 | — | 0.07 | 0.00 | -0.06 | ||
| 2076 | 20.06 | 13.45 | -6.62 | — | 0.07 | 0.00 | -0.06 | ||
| 2077 | 20.15 | 13.45 | -6.70 | — | 0.07 | 0.00 | -0.06 | ||
| 2078 | 20.23 | 13.46 | -6.78 | — | 0.07 | 0.00 | -0.06 | ||
| 2079 | 20.30 | 13.46 | -6.84 | — | 0.07 | 0.00 | -0.06 | ||
| 2080 | 20.36 | 13.47 | -6.89 | — | 0.07 | 0.00 | -0.06 | ||
| 2081 | 20.41 | 13.47 | -6.94 | — | 0.07 | 0.00 | -0.06 | ||
| 2082 | 20.45 | 13.47 | -6.98 | — | 0.07 | 0.00 | -0.06 | ||
| 2083 | 20.48 | 13.47 | -7.01 | — | 0.07 | 0.00 | -0.06 | ||
| 2084 | 20.51 | 13.48 | -7.03 | — | 0.07 | 0.00 | -0.06 | ||
| 2085 | 20.52 | 13.48 | -7.04 | — | 0.07 | 0.00 | -0.06 | ||
| 2086 | 20.52 | 13.48 | -7.04 | — | 0.07 | 0.00 | -0.06 | ||
| 2087 | 20.50 | 13.48 | -7.03 | — | 0.07 | 0.00 | -0.06 | ||
| 2088 | 20.48 | 13.48 | -7.00 | — | 0.07 | 0.00 | -0.06 | ||
| 2089 | 20.45 | 13.48 | -6.98 | — | 0.07 | 0.00 | -0.06 | ||
| 2090 | 20.41 | 13.47 | -6.94 | — | 0.07 | 0.00 | -0.06 | ||
| 2091 | 20.37 | 13.47 | -6.90 | — | 0.07 | 0.00 | -0.06 | ||
| 2092 | 20.33 | 13.47 | -6.87 | — | 0.06 | 0.00 | -0.06 | ||
| 2093 | 20.29 | 13.47 | -6.83 | — | 0.06 | 0.00 | -0.06 | ||
| 2094 | 20.25 | 13.46 | -6.79 | — | 0.06 | 0.00 | -0.06 | ||
| 2095 | 20.21 | 13.46 | -6.75 | — | 0.06 | 0.00 | -0.06 | ||
| 2096 | 20.18 | 13.46 | -6.72 | — | 0.06 | 0.00 | -0.06 | ||
| 2097 | 20.15 | 13.46 | -6.69 | — | 0.06 | 0.00 | -0.06 | ||
| 2098 | 20.12 | 13.46 | -6.66 | — | 0.06 | 0.00 | -0.06 | ||
| 2099 | 20.10 | 13.46 | -6.64 | — | 0.06 | 0.00 | -0.06 | ||
| 2100 | 20.09 | 13.46 | -6.63 | — | 0.06 | 0.00 | -0.06 | ||
| 2101 | 20.08 | 13.46 | -6.63 | — | 0.06 | 0.00 | -0.06 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2026-2100 | 18.16% | 13.68% | -4.48% | 2034 | 0.06% | 0.00% | -0.05% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
|||||||||
Based on Intermediate Assumptions of the 2026 Trustees Report.