TABLE II.F20.--ESTIMATED TRUST FUND RATIOS BY TRUST FUND
                 AND ALTERNATIVE, CALENDAR YEARS 1995-2070
                               [In percent]
-------------------------------------------------------------------------------
                 Intermediate             Low Cost               High Cost
            ---------------------  ---------------------  ---------------------
 Calendar                    Com-                   Com-                   Com-
   year        OASI     DI  bined     OASI     DI  bined     OASI     DI  bined 
-------------------------------------------------------------------------------
1995........    139     54    128      139     55    129      139     53    128
1996........    149     82    140      151     88    143      147     76    138
1997........    160    108    153      166    122    160      154     92    145
1998........    174    119    166      184    145    179      160     91    150
1999........    187    126    179      205    166    200      165     85    153
2000........    200    130    190      226    187    221      168     73    153
2001........    212    137    201      249    214    244      169     61    152
2002........    224    141    211      273    241    269      170     47    150
2003........    235    142    221      299    265    294      170     30    147
2004........    246    140    230      325    287    320      170     11    143

2005........    258    136    238      351    308    345      170    (1)    138
2010........    304     91    268      473    391    461      156    (1)    100
2015........    303     20    257      531    466    522      107    (1)     35
2020........    247    (1)    201      523    551    527       17    (1)    (1)
2025........    156    (1)    113      486    631    503      (1)    (1)    (1)
2030........     43    (1)      3      439    732    472      (1)    (1)    (1)
2035........    (1)    (1)    (1)      399    865    450      (1)    (1)    (1)
2040........    (1)    (1)    (1)      377    998    447      (1)    (1)    (1)
2045........    (1)    (1)    (1)      371  1,099    457      (1)    (1)    (1)
2050........    (1)    (1)    (1)      371  1,210    473      (1)    (1)    (1)
2055........    (1)    (1)    (1)      370  1,329    487      (1)    (1)    (1)
2060........    (1)    (1)    (1)      368  1,478    502      (1)    (1)    (1)
2065........    (1)    (1)    (1)      368  1,626    520      (1)    (1)    (1)
2070........    (1)    (1)    (1)      372  1,762    542      (1)    (1)    (1)
Trust fund is
  estimated to 
  be exhausted
  in:          2031   2016   2030      (2)    (2)    (2)     2020   2004   2016 
-------------------------------------------------------------------------------
1/ The trust fund is estimated to have been exhausted by the beginning of this
year.  The last line of the table shows the specific year of trust fund
exhaustion.
2/ The fund is not estimated to be exhausted within the projection period.
Note: See Glossary for definition of trust fund ratio. The OASDI ratios shown 
for years after a given fund is estimated to be exhausted are theoretical and 
are shown for informational purposes only.