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, 2028.
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 |
|||
| 2025 | 15.15 | 12.80 | -2.35 | 169 | 0.00 | 0.00 | 0.00 | ||
| 2026 | 15.29 | 13.03 | -2.25 | 149 | 0.00 | 0.00 | 0.00 | ||
| 2027 | 15.48 | 13.08 | -2.39 | 131 | 0.00 | 0.00 | 0.00 | ||
| 2028 | 15.63 | 13.11 | -2.52 | 113 | 0.04 | 0.00 | -0.04 | ||
| 2029 | 15.73 | 13.14 | -2.59 | 95 | 0.04 | 0.00 | -0.04 | ||
| 2030 | 15.84 | 13.16 | -2.68 | 77 | 0.04 | 0.00 | -0.04 | ||
| 2031 | 15.96 | 13.19 | -2.77 | 60 | 0.04 | 0.00 | -0.04 | ||
| 2032 | 16.05 | 13.21 | -2.84 | 42 | 0.05 | 0.00 | -0.04 | ||
| 2033 | 16.12 | 13.25 | -2.87 | 24 | 0.05 | 0.00 | -0.04 | ||
| 2034 | 16.19 | 13.27 | -2.92 | 7 | 0.05 | 0.00 | -0.04 | ||
| 2035 | 16.28 | 13.28 | -3.00 | — | 0.05 | 0.00 | -0.04 | ||
| 2036 | 16.37 | 13.29 | -3.08 | — | 0.05 | 0.00 | -0.04 | ||
| 2037 | 16.46 | 13.30 | -3.16 | — | 0.05 | 0.00 | -0.04 | ||
| 2038 | 16.54 | 13.31 | -3.23 | — | 0.05 | 0.00 | -0.05 | ||
| 2039 | 16.60 | 13.31 | -3.29 | — | 0.05 | 0.00 | -0.05 | ||
| 2040 | 16.65 | 13.32 | -3.34 | — | 0.05 | 0.00 | -0.05 | ||
| 2041 | 16.70 | 13.32 | -3.37 | — | 0.05 | 0.00 | -0.05 | ||
| 2042 | 16.73 | 13.33 | -3.40 | — | 0.05 | 0.00 | -0.05 | ||
| 2043 | 16.76 | 13.33 | -3.43 | — | 0.05 | 0.00 | -0.05 | ||
| 2044 | 16.80 | 13.34 | -3.46 | — | 0.06 | 0.00 | -0.05 | ||
| 2045 | 16.83 | 13.34 | -3.49 | — | 0.06 | 0.00 | -0.05 | ||
| 2046 | 16.86 | 13.34 | -3.52 | — | 0.06 | 0.00 | -0.06 | ||
| 2047 | 16.90 | 13.35 | -3.55 | — | 0.06 | 0.00 | -0.06 | ||
| 2048 | 16.94 | 13.35 | -3.59 | — | 0.06 | 0.00 | -0.06 | ||
| 2049 | 16.99 | 13.36 | -3.63 | — | 0.06 | 0.00 | -0.06 | ||
| 2050 | 17.04 | 13.36 | -3.68 | — | 0.07 | 0.00 | -0.06 | ||
| 2051 | 17.09 | 13.37 | -3.72 | — | 0.07 | 0.00 | -0.06 | ||
| 2052 | 17.15 | 13.37 | -3.78 | — | 0.07 | 0.00 | -0.06 | ||
| 2053 | 17.21 | 13.38 | -3.84 | — | 0.07 | 0.00 | -0.06 | ||
| 2054 | 17.29 | 13.38 | -3.90 | — | 0.07 | 0.00 | -0.07 | ||
| 2055 | 17.37 | 13.39 | -3.98 | — | 0.07 | 0.00 | -0.07 | ||
| 2056 | 17.46 | 13.40 | -4.06 | — | 0.07 | 0.00 | -0.07 | ||
| 2057 | 17.55 | 13.41 | -4.15 | — | 0.07 | 0.00 | -0.07 | ||
| 2058 | 17.65 | 13.41 | -4.23 | — | 0.07 | 0.00 | -0.07 | ||
| 2059 | 17.74 | 13.42 | -4.32 | — | 0.08 | 0.00 | -0.07 | ||
| 2060 | 17.82 | 13.43 | -4.39 | — | 0.08 | 0.00 | -0.07 | ||
| 2061 | 17.90 | 13.43 | -4.46 | — | 0.08 | 0.00 | -0.07 | ||
| 2062 | 17.97 | 13.44 | -4.53 | — | 0.08 | 0.00 | -0.07 | ||
| 2063 | 18.04 | 13.45 | -4.59 | — | 0.08 | 0.00 | -0.07 | ||
| 2064 | 18.11 | 13.45 | -4.65 | — | 0.08 | 0.00 | -0.07 | ||
| 2065 | 18.18 | 13.46 | -4.72 | — | 0.08 | 0.00 | -0.07 | ||
| 2066 | 18.24 | 13.46 | -4.78 | — | 0.08 | 0.00 | -0.07 | ||
| 2067 | 18.31 | 13.47 | -4.84 | — | 0.08 | 0.00 | -0.07 | ||
| 2068 | 18.38 | 13.48 | -4.91 | — | 0.08 | 0.00 | -0.07 | ||
| 2069 | 18.46 | 13.48 | -4.97 | — | 0.08 | 0.00 | -0.07 | ||
| 2070 | 18.53 | 13.49 | -5.04 | — | 0.08 | 0.00 | -0.07 | ||
| 2071 | 18.60 | 13.49 | -5.11 | — | 0.08 | 0.00 | -0.07 | ||
| 2072 | 18.68 | 13.50 | -5.18 | — | 0.08 | 0.00 | -0.07 | ||
| 2073 | 18.75 | 13.51 | -5.24 | — | 0.08 | 0.00 | -0.07 | ||
| 2074 | 18.82 | 13.51 | -5.30 | — | 0.08 | 0.00 | -0.07 | ||
| 2075 | 18.88 | 13.52 | -5.36 | — | 0.08 | 0.00 | -0.07 | ||
| 2076 | 18.93 | 13.52 | -5.41 | — | 0.08 | 0.00 | -0.07 | ||
| 2077 | 18.97 | 13.53 | -5.44 | — | 0.08 | 0.00 | -0.07 | ||
| 2078 | 19.00 | 13.53 | -5.47 | — | 0.08 | 0.00 | -0.07 | ||
| 2079 | 19.02 | 13.53 | -5.49 | — | 0.08 | 0.00 | -0.07 | ||
| 2080 | 19.03 | 13.53 | -5.50 | — | 0.08 | 0.00 | -0.07 | ||
| 2081 | 19.03 | 13.53 | -5.50 | — | 0.07 | 0.00 | -0.07 | ||
| 2082 | 19.03 | 13.53 | -5.49 | — | 0.07 | 0.00 | -0.07 | ||
| 2083 | 19.01 | 13.53 | -5.47 | — | 0.07 | 0.00 | -0.07 | ||
| 2084 | 18.98 | 13.53 | -5.45 | — | 0.07 | 0.00 | -0.07 | ||
| 2085 | 18.94 | 13.53 | -5.41 | — | 0.07 | 0.00 | -0.07 | ||
| 2086 | 18.89 | 13.53 | -5.37 | — | 0.07 | 0.00 | -0.07 | ||
| 2087 | 18.84 | 13.53 | -5.31 | — | 0.07 | 0.00 | -0.07 | ||
| 2088 | 18.78 | 13.52 | -5.25 | — | 0.07 | 0.00 | -0.07 | ||
| 2089 | 18.71 | 13.52 | -5.20 | — | 0.07 | 0.00 | -0.07 | ||
| 2090 | 18.65 | 13.51 | -5.14 | — | 0.07 | 0.00 | -0.07 | ||
| 2091 | 18.59 | 13.51 | -5.08 | — | 0.07 | 0.00 | -0.07 | ||
| 2092 | 18.54 | 13.51 | -5.03 | — | 0.07 | 0.00 | -0.07 | ||
| 2093 | 18.49 | 13.50 | -4.99 | — | 0.07 | 0.00 | -0.07 | ||
| 2094 | 18.46 | 13.50 | -4.95 | — | 0.07 | 0.00 | -0.07 | ||
| 2095 | 18.43 | 13.50 | -4.93 | — | 0.07 | 0.00 | -0.07 | ||
| 2096 | 18.41 | 13.50 | -4.91 | — | 0.07 | 0.00 | -0.07 | ||
| 2097 | 18.40 | 13.50 | -4.90 | — | 0.07 | 0.00 | -0.07 | ||
| 2098 | 18.40 | 13.50 | -4.90 | — | 0.07 | 0.00 | -0.07 | ||
| 2099 | 18.41 | 13.50 | -4.91 | — | 0.07 | 0.00 | -0.07 | ||
| 2100 | 18.42 | 13.50 | -4.92 | — | 0.07 | 0.00 | -0.07 | ||
Summarized Estimates
| Proposal | Change from Current Law | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Years | Cost rate |
Income rate |
Actuarial balance |
Year of reserve depletion1 |
Cost rate |
Income rate |
Actuarial balance |
||
| 2025-2099 | 17.67% | 13.79% | -3.88% | 2034 | 0.06% | 0.00% | -0.06% | ||
1 Under current law, the year of Trust Fund reserve depletion is 2034. |
|||||||||
Based on Intermediate Assumptions of the 2025 Trustees Report.