TABLE III.C1.--ESTIMATED OASDI AND HI INCOME EXCLUDING INTEREST,
          OUTGO, AND BALANCE AS A PERCENTAGE OF GDP BY ALTERNATIVE,
                         CALENDAR YEARS 1995-2070

-------------------------------------------------------------------------------
                                   Percentage of GDP
               --------------------------------------------------------
                      OASDI               HI              Combined
               ------------------ ------------------ ------------------  GDP in
                  In-  Out-  Bal-    In-  Out-  Bal-    In-  Out-  Bal- dollars
Calendar year   come1    go  ance  come1    go  ance  come1    go  ance (bill.)
-------------------------------------------------------------------------------
Intermediate:
  1995.........  5.19  4.78  0.41   1.49  1.62 -0.13   6.68  6.40  0.29  $7,116
  1996.........  5.23  4.77   .46   1.49  1.67  -.18   6.72  6.45   .27   7,492
  1997.........  5.21  4.77   .44   1.49  1.72  -.23   6.71  6.50   .21   7,876
  1998.........  5.20  4.78   .42   1.49  1.77  -.28   6.70  6.56   .14   8,269
  1999.........  5.19  4.80   .39   1.49  1.82  -.33   6.68  6.62   .06   8,686
  2000.........  5.18  4.82   .36   1.49  1.87  -.38   6.68  6.69  -.01   9,143
  2001.........  5.17  4.82   .35   1.49  1.91  -.42   6.66  6.73  -.07   9,656
  2002.........  5.15  4.82   .33   1.49  1.95  -.46   6.64  6.77  -.13  10,217
  2003.........  5.14  4.83   .31   1.49  1.99  -.50   6.63  6.81  -.18  10,817
  2004.........  5.13  4.83   .30   1.49  2.02  -.53   6.62  6.85  -.23  11,458

  2005.........  5.13  4.84   .29   1.49  2.05  -.56   6.62  6.89  -.27  12,145
  2010.........  5.11  4.95   .16   1.52  2.23  -.71   6.62  7.18  -.56  16,174
  2015.........  5.09  5.36  -.27   1.55  2.50  -.96   6.64  7.86 -1.22  21,270
  2020.........  5.09  5.93  -.84   1.56  2.83 -1.27   6.65  8.76 -2.11  27,683
  2025.........  5.08  6.43 -1.34   1.57  3.21 -1.64   6.65  9.63 -2.98  35,919
  2030.........  5.07  6.71 -1.64   1.57  3.57 -2.00   6.64 10.27 -3.63  46,765
  2035.........  5.04  6.76 -1.72   1.56  3.82 -2.25   6.61 10.58 -3.97  61,100
  2040.........  5.01  6.66 -1.66   1.55  3.97 -2.41   6.56 10.63 -4.07  79,680
  2045.........  4.97  6.60 -1.63   1.54  4.05 -2.51   6.51 10.65 -4.14 103,444
  2050.........  4.93  6.60 -1.67   1.53  4.10 -2.57   6.46 10.70 -4.24 133,925
  2055.........  4.90  6.69 -1.80   1.52  4.16 -2.63   6.42 10.85 -4.43 173,175
  2060.........  4.86  6.78 -1.92   1.52  4.25 -2.73   6.38 11.03 -4.65 224,044
  2065.........  4.83  6.83 -2.00   1.51  4.36 -2.85   6.34 11.18 -4.85 290,042
  2070.........  4.79  6.85 -2.06   1.50  4.48 -2.98   6.29 11.34 -5.05 375,219
Summarized rates:2/
 25-year:
  1995-2019....  5.46  5.24   .22   1.61  2.23  -.62   7.06  7.47  -.40      --
 50-year:
  1995-2044....  5.28  5.81  -.53   1.59  2.82 -1.23   6.87  8.63 -1.76      --
 75-year
  1995-2069....  5.18  6.03  -.85   1.57  3.17 -1.60   6.75  9.20 -2.45      --

Low Cost:
  1995.........  5.19  4.73   .46   1.49  1.60  -.11   6.68  6.33   .35   7,169
  1996.........  5.25  4.66   .59   1.49  1.63  -.14   6.74  6.29   .46   7,593
  1997.........  5.24  4.60   .65   1.49  1.65  -.16   6.74  6.25   .49   8,041
  1998.........  5.25  4.54   .70   1.49  1.67  -.18   6.74  6.22   .52   8,504
  1999.........  5.24  4.50   .74   1.50  1.69  -.20   6.74  6.20   .54   8,980
  2000.........  5.26  4.47   .78   1.50  1.71  -.21   6.75  6.19   .57   9,475
  2001.........  5.26  4.44   .82   1.50  1.73  -.23   6.76  6.17   .59   9,988
  2002.........  5.26  4.42   .84   1.50  1.74  -.24   6.75  6.15   .60  10,528
  2003.........  5.26  4.39   .87   1.50  1.75  -.25   6.75  6.14   .62  11,099
  2004.........  5.26  4.37   .89   1.50  1.75  -.25   6.76  6.12   .64  11,705

  2005.........  5.26  4.36   .90   1.50  1.75  -.25   6.76  6.11   .65  12,342
  2010.........  5.26  4.40   .86   1.53  1.77  -.24   6.79  6.17   .62  16,130
  2015.........  5.26  4.76   .50   1.56  1.85  -.29   6.82  6.61   .22  20,756
  2020.........  5.28  5.25   .02   1.58  1.93  -.35   6.85  7.18  -.33  26,500
  2025.........  5.29  5.65  -.36   1.59  2.01  -.43   6.87  7.66  -.79  33,831
  2030.........  5.29  5.81  -.53   1.59  2.10  -.51   6.88  7.92 -1.04  43,447
  2035.........  5.27  5.76  -.49   1.59  2.16  -.57   6.86  7.92 -1.06  56,103
  2040.........  5.25  5.56  -.30   1.58  2.20  -.62   6.83  7.75  -.92  72,518
  2045.........  5.23  5.39  -.16   1.57  2.24  -.68   6.80  7.63  -.84  93,531
  2050.........  5.21  5.30  -.09   1.56  2.28  -.72   6.77  7.58  -.81 120,476
  2055.........  5.19  5.27  -.08   1.56  2.32  -.77   6.74  7.60  -.85 155,242
  2060.........  5.17  5.24  -.08   1.55  2.38  -.83   6.72  7.63  -.91 200,284
  2065.........  5.15  5.20  -.05   1.54  2.46  -.92   6.69  7.66  -.97 258,572
  2070.........  5.12  5.15  -.03   1.54  2.54 -1.00   6.66  7.70 -1.04 333,588
Summarized rates:2/
 25-year:
  1995-2019....  5.57  4.77   .80   1.61  1.83  -.22   7.18  6.59   .59      --
 50-year:
  1995-2044....  5.44  5.13   .31   1.60  1.94  -.34   7.04  7.08  -.03      --
 75-year
  1995-2069....  5.38  5.16   .22   1.59  2.05  -.46   6.96  7.21  -.24      --

High Cost:
  1995.........  5.22  4.84   .38   1.49  1.63  -.14   6.71  6.47   .24   7,059
  1996.........  5.29  5.01   .28   1.51  1.74  -.24   6.80  6.76   .05   7,242
  1997.........  5.18  4.95   .23   1.49  1.79  -.30   6.67  6.74  -.07   7,784
  1998.........  5.18  5.00   .18   1.50  1.86  -.36   6.67  6.86  -.19   8,319
  1999.........  5.23  5.31  -.08   1.51  1.98  -.47   6.74  7.30  -.55   8,521
  2000.........  5.12  5.29  -.17   1.49  2.03  -.54   6.61  7.32  -.71   9,154
  2001.........  5.10  5.30  -.20   1.48  2.10  -.62   6.58  7.40  -.82   9,798
  2002.........  5.09  5.34  -.25   1.48  2.17  -.69   6.57  7.52  -.94  10,419
  2003.........  5.08  5.38  -.31   1.48  2.25  -.77   6.56  7.63 -1.07  11,071
  2004.........  5.06  5.42  -.36   1.48  2.33  -.84   6.54  7.74 -1.20  11,772

  2005.........  5.05  5.43  -.38   1.49  2.40  -.91   6.54  7.83 -1.29  12,541
  2010.........  5.02  5.59  -.58   1.51  2.82 -1.31   6.52  8.41 -1.88  17,050
  2015.........  4.98  6.00 -1.02   1.54  3.42 -1.88   6.52  9.42 -2.90  22,984
  2020.........  4.97  6.65 -1.69   1.54  4.20 -2.66   6.51 10.86 -4.35  30,582
  2025.........  4.95  7.28 -2.33   1.55  5.18 -3.63   6.50 12.46 -5.96  40,411
  2030.........  4.92  7.71 -2.79   1.55  6.14 -4.58   6.48 13.85 -7.37  53,426
  2035.........  4.88  7.95 -3.06   1.55  6.84 -5.29   6.43 14.79 -8.35  70,705
  2040.........  4.84  8.04 -3.21   1.54  7.24 -5.70   6.38 15.28 -8.90  93,080
  2045.........  4.79  8.17 -3.39   1.53  7.41 -5.88   6.32 15.59 -9.27 121,687
  2050.........  4.74  8.39 -3.64   1.52  7.47 -5.95   6.26 15.86 -9.60 158,291
  2055.........  4.70  8.70 -4.00   1.52  7.54 -6.03   6.22 16.25-10.03 205,178
  2060.........  4.66  9.02 -4.36   1.52  7.67 -6.15   6.18 16.69-10.51 265,915
  2065.........  4.62  9.28 -4.65   1.51  7.84 -6.33   6.13 17.12-10.98 344,609
  2070.........  4.58  9.48 -4.90   1.50  8.03 -6.53   6.08 17.51-11.43 446,393
Summarized rates:2/
 25-year:
  1995-2019....  5.40  5.80  -.40   1.60  2.76 -1.16   7.00  8.56 -1.56      --
 50-year:
  1995-2044....  5.18  6.64 -1.46   1.58  4.32 -2.74   6.76 10.95 -4.20      --
 75-year
  1995-2069....  5.05  7.19 -2.13   1.56  5.16 -3.59   6.62 12.34 -5.73      --
-------------------------------------------------------------------------------
1/ Income excludes interest on the trust funds.
2/ Summarized rates are calculated on the present-value basis including the
value of the trust funds on January 1, 1995 and the cost of reaching and main-
taining a target trust fund level equal to 100 percent of annual expenditures
by the end of the period.
Note: Totals do not necessarily equal the sums of rounded components.