TABLE II.G3.--ESTIMATED OASDI INCOME RATES, COST RATES, AND
             ACTUARIAL BALANCES, BASED ON INTERMEDIATE ESTIMATES
                  WITH VARIOUS NET-IMMIGRATION ASSUMPTIONS
                    [As a percentage of taxable payroll]
-------------------------------------------------------------------------------
                                             Net immigration per year
                                  ---------------------------------------------
      Valuation period                    750,000        900,000      1,150,000
-------------------------------------------------------------------------------
Summarized income rate:
  25-year: 1995-2019..............          13.45          13.44          13.43
  50-year: 1995-2044..............          13.29          13.28          13.26
  75-year: 1995-2069..............          13.28          13.27          13.25
Summarized cost rate:
  25-year: 1995-2019..............          12.95          12.91          12.83
  50-year: 1995-2044..............          14.70          14.61          14.46
  75-year: 1995-2069..............          15.55          15.44          15.27
Balance: 
  25-year: 1995-2019..............           +.50           +.54           +.61
  50-year: 1995-2044..............          -1.41          -1.33          -1.20
  75-year: 1995-2069..............          -2.28          -2.17          -2.02
-------------------------------------------------------------------------------