TABLE II.F5.--CHANGE IN OASI AND DI TRUST FUND RATIOS AT THE BEGINNING
          OF THE TENTH YEAR OF PROJECTION, BASED ON THE INTERMEDIATE
                     ASSUMPTIONS, BY REASON FOR CHANGE
                               [In percent]
-------------------------------------------------------------------------------
                                                                       OASI and
                                                                       DI Trust
                                             OASI Trust    DI Trust      Funds,
Item                                               Fund        Fund    combined
-------------------------------------------------------------------------------
Trust fund ratio shown in last year's
 report for calendar year 2003 1/..........         259     2/ -143         197 

Change in trust fund ratio due to changes in: 
  Public Laws 103-296 and 103-387..........         -47         257         (3)
  Valuation period.........................           9          -3           7 
  Demographic assumptions..................         (3)         (3)         (3)
  Economic assumptions.....................          15          10          15 
  Programmatic assumptions.................          10          19          11
 Total change in trust fund ratio..........         -13         283          33

Trust fund ratio shown in this report
 for calendar year 2004....................         246         140         230
-------------------------------------------------------------------------------
1/ Figures for DI, and for OASI and DI combined, are theoretical because of the
depletion of the DI Trust Fund.
2/ Does not reflect advance tax transfers to the DI Trust Fund.
3/ Between -0.5 and 0.5 percent.
Note: Totals do not necessarily equal the sums of rounded components.