TABLE III.B2.--ESTIMATED OPERATIONS OF THE COMBINED OASI AND DI TRUST
               FUNDS IN CONSTANT 1995 DOLLARS 1/ BY ALTERNATIVE,
                          CALENDAR YEARS 1995-2070
                                [In billions]
-------------------------------------------------------------------------------
                         Income                                          Assets
                      excluding    Interest       Total                  at end
Calendar year          interest      income      income       Outgo     of year
-------------------------------------------------------------------------------
Intermediate:
  1995.............      $369.4       $35.9      $405.3      $340.1      $501.7
  1996.............       379.5        39.7       419.2       346.4       558.8
  1997.............       385.3        43.7       429.0       352.8       617.4
  1998.............       390.5        47.7       438.2       359.0       676.3
  1999.............       395.3        51.4       446.7       365.8       734.7
  2000.............       400.7        54.9       455.7       372.6       791.7
  2001.............       406.4        58.3       464.7       379.0       847.7
  2002.............       412.2        61.5       473.7       385.8       902.9
  2003.............       418.6        64.5       483.1       393.1       958.1
  2004.............       425.4        67.3       492.7       400.9     1,013.2

  2005.............       433.3        69.4       502.7       408.8     1,068.2
  2010.............       472.6        78.4       551.0       458.2     1,320.4
  2015.............       509.2        86.5       595.7       535.8     1,437.0
  2020.............       544.6        77.9       622.5       634.3     1,265.8
  2025 2/..........       580.1        47.1       627.2       733.4       723.5
Low Cost: 
  1995.............       372.1        36.0       408.1       338.9       505.5
  1996.............       387.8        40.3       428.1       343.9       575.9
  1997.............       398.2        45.3       443.5       349.0       653.7
  1998.............       408.8        50.9       459.7       354.2       739.9
  1999.............       419.1        57.0       476.1       360.0       834.5
  2000.............       430.2        63.3       493.5       366.3       937.5
  2001.............       440.9        69.8       510.7       372.3     1,048.5
  2002.............       450.7        76.4       527.1       378.6     1,166.4
  2003.............       461.4        83.0       544.5       385.3     1,291.7
  2004.............       472.6        89.8       562.3       392.5     1,424.0

  2005.............       483.8        96.3       580.2       400.7     1,562.0
  2010.............       545.5       130.4       675.9       455.9     2,321.5
  2015.............       605.8       175.4       781.2       548.1     3,092.0
  2020.............       669.1       213.1       882.2       666.0     3,725.8
  2025.............       738.1       239.1       977.2       788.6     4,155.1
  2030.............       817.5       255.0     1,072.6       899.1     4,419.9
  2035.............       908.6       268.2     1,176.8       992.2     4,650.2
  2040.............     1,008.9       287.6     1,296.5     1,067.4     5,001.4
  2045.............     1,117.5       318.5     1,436.0     1,152.0     5,552.8
  2050.............     1,236.5       360.4     1,596.9     1,257.5     6,290.5
  2055.............     1,369.3       410.8     1,780.1     1,391.2     7,170.2
  2060.............     1,518.0       468.5     1,986.5     1,540.5     8,178.6
  2065.............     1,683.2       536.3     2,219.5     1,700.0     9,364.7
  2070.............     1,864.9       616.8     2,481.8     1,876.6    10,773.2
High Cost:
  1995.............       368.2        35.9       404.1       341.4       499.1
  1996.............       368.8        39.1       407.9       349.1       538.9
  1997.............       368.1        41.7       409.8       351.6       569.4
  1998.............       369.1        44.5       413.5       356.4       591.9
  1999.............       364.3        47.0       411.3       369.9       605.7
  2000.............       365.1        48.1       413.2       377.2       613.0
  2001.............       370.4        48.3       418.8       385.2       617.4
  2002.............       374.5        47.9       422.4       393.0       617.3
  2003.............       377.9        46.9       424.8       400.7       612.0
  2004.............       381.2        45.4       426.6       408.5       601.0

  2005.............       386.2        42.6       428.7       415.4       585.7
  2010.............       408.6        27.7       436.4       455.7       435.3
  2015 2/..........       428.9         8.1       437.0       516.8        99.0
-------------------------------------------------------------------------------
1/ The adjustment from current to constant dollars is by the CPI indexing
series shown in table III.B1.
2/ Estimates for later years are not shown because the combined OASI and DI
Trust Funds are estimated to become exhausted in 2030 under alternative II and
in 2016 under alternative III.
Note: Totals do not necessarily equal the sums of rounded components.