TABLE II.G4.--ESTIMATED OASDI INCOME RATES, COST RATES, AND
             ACTUARIAL BALANCES, BASED ON INTERMEDIATE ESTIMATES
                     WITH VARIOUS REAL-WAGE ASSUMPTIONS
                    [As a percentage of taxable payroll]
-------------------------------------------------------------------------------
                                   Ultimate percentage increase in wages-CPI1/
                                  ---------------------------------------------
      Valuation period                    4.5-4.0        5.0-4.0        5.5-4.0 
-------------------------------------------------------------------------------
Summarized income rate:
  25-year: 1995-2019..............          13.49          13.44          13.40
  50-year: 1995-2044..............          13.34          13.28          13.22
  75-year: 1995-2069..............          13.33          13.27          13.21
Summarized cost rate:
  25-year: 1995-2019..............          13.30          12.91          12.52
  50-year: 1995-2044..............          15.16          14.61          14.05
  75-year: 1995-2069..............          16.04          15.44          14.84
Balance: 
  25-year: 1995-2019..............           +.19           +.54           +.88
  50-year: 1995-2044..............          -1.83          -1.33           -.83
  75-year: 1995-2069..............          -2.71          -2.17          -1.63 
-------------------------------------------------------------------------------
1/ The first value in each pair is the assumed ultimate annual percentage
increase in average wages in covered employment. The second value is the
assumed ultimate annual percentage increase in the Consumer Price Index. The
difference between the two values is the real-wage differential.