TABLE II.F16.--COMPARISON OF ESTIMATED LONG-RANGE ACTUARIAL 
          BALANCES WITH THE MINIMUM ALLOWABLE FOR THE TEST FOR CLOSE
       ACTUARIAL BALANCE BY TRUST FUND, BASED ON INTERMEDIATE ESTIMATES
-------------------------------------------------------------------------------
                                     Rates                  Balance as a per-
                       (percentage of taxable payroll)    centage of cost rate
                      ---------------------------------  ----------------------
                       Summarized                                       Minimum
     Valuation             income Summarized                          allowable
      period                 rate  cost rate    Balance      Balance    balance 
-------------------------------------------------------------------------------
OASI:
  10 years: 1995-2004.      12.46      10.99       1.46        13.32       0.00
  15 years: 1995-2009.      11.97      10.69       1.28        11.99       -.38
  20 years: 1995-2014.      11.72      10.69       1.04         9.69       -.77
  25 years: 1995-2019.      11.59      10.93        .66         6.08      -1.15
  30 years: 1995-2024.      11.52      11.29        .23         2.01      -1.54
  35 years: 1995-2029.      11.48      11.68       -.20        -1.74      -1.92
  40 years: 1995-2034.      11.46      12.03       -.58        -4.80      -2.31
  45 years: 1995-2039.      11.44      12.31       -.87        -7.06      -2.69
  50 years: 1995-2044.      11.43      12.52      -1.09        -8.70      -3.08
  55 years: 1995-2049.      11.43      12.69      -1.27        -9.97      -3.46
  60 years: 1995-2054.      11.42      12.85      -1.43       -11.10      -3.85
  65 years: 1995-2059.      11.42      13.01      -1.58       -12.17      -4.23
  70 years: 1995-2064.      11.42      13.15      -1.73       -13.15      -4.62
  75 years: 1995-2069.      11.43      13.29      -1.87       -14.04      -5.00
DI:
  10 years: 1995-2004.       1.89       1.83        .06         3.48        .00
  15 years: 1995-2009.       1.87       1.88       -.01         -.69       -.38
  20 years: 1995-2014.       1.86       1.94       -.08        -4.08       -.77
  25 years: 1995-2019.       1.85       1.98       -.13        -6.41      -1.15
  30 years: 1995-2024.       1.85       2.01       -.17        -8.23      -1.54
  35 years: 1995-2029.       1.85       2.04       -.20        -9.63      -1.92
  40 years: 1995-2034.       1.84       2.06       -.21       -10.37      -2.31
  45 years: 1995-2039.       1.84       2.07       -.23       -10.90      -2.69
  50 years: 1995-2044.       1.84       2.08       -.24       -11.52      -3.08
  55 years: 1995-2049.       1.84       2.10       -.26       -12.23      -3.46
  60 years: 1995-2054.       1.84       2.12       -.27       -12.92      -3.85
  65 years: 1995-2059.       1.84       2.13       -.29       -13.50      -4.23
  70 years: 1995-2064.       1.84       2.14       -.30       -13.94      -4.62
  75 years: 1995-2069.       1.84       2.15       -.31       -14.33      -5.00
OASDI:
  10 years: 1995-2004.      14.35      12.82       1.53        11.91        .00
  15 years: 1995-2009.      13.84      12.57       1.27        10.09       -.38
  20 years: 1995-2014.      13.58      12.62        .96         7.58       -.77
  25 years: 1995-2019.      13.44      12.91        .54         4.16      -1.15
  30 years: 1995-2024.      13.37      13.31        .06          .46      -1.54
  35 years: 1995-2029.      13.33      13.73       -.40        -2.91      -1.92
  40 years: 1995-2034.      13.30      14.09       -.79        -5.62      -2.31
  45 years: 1995-2039.      13.29      14.38      -1.10        -7.61      -2.69
  50 years: 1995-2044.      13.28      14.61      -1.33        -9.10      -3.08
  55 years: 1995-2049.      13.27      14.79      -1.52       -10.30      -3.46
  60 years: 1995-2054.      13.27      14.97      -1.70       -11.36      -3.85
  65 years: 1995-2059.      13.27      15.14      -1.87       -12.35      -4.23
  70 years: 1995-2064.      13.27      15.30      -2.03       -13.26      -4.62
  75 years: 1995-2069.      13.27      15.44      -2.17       -14.08      -5.00
-------------------------------------------------------------------------------
Note: Totals do not necessarily equal the sums of rounded components.