------------------------------------------------------------------------------- Income rate Cost rate ------------------------------------ --------------------------- Begin- Taxation ning Ending Valuation Payroll of fund Disburse- fund period tax benefits balance Total ments target Total ------------------------------------------------------------------------------- OASI: Intermediate: 1996-2020... 10.61 0.31 0.74 11.67 10.68 0.47 11.15 1996-2045... 10.61 .47 .42 11.49 12.38 .23 12.61 1996-2070... 10.60 .55 .32 11.47 13.19 .14 13.33 Low Cost: 1996-2020... 10.61 .28 .71 11.59 9.66 .41 10.07 1996-2045... 10.61 .39 .40 11.40 10.77 .19 10.96 1996-2070... 10.60 .45 .30 11.35 10.99 .11 11.09 High Cost: 1996-2020... 10.61 .35 .77 11.73 11.75 .54 12.29 1996-2045... 10.61 .56 .43 11.59 14.23 .30 14.53 1996-2070... 10.60 .70 .33 11.63 16.03 .20 16.23 DI: Intermediate: 1996-2020... 1.79 .02 .06 1.87 1.95 .08 2.03 1996-2045... 1.79 .03 .03 1.86 2.09 .04 2.13 1996-2070... 1.80 .03 .03 1.85 2.17 .02 2.20 Low Cost: 1996-2020... 1.79 .02 .06 1.87 1.58 .06 1.64 1996-2045... 1.79 .02 .03 1.85 1.61 .03 1.64 1996-2070... 1.80 .02 .02 1.84 1.62 .02 1.64 High Cost: 1996-2020... 1.79 .03 .06 1.88 2.40 .11 2.51 1996-2045... 1.79 .04 .04 1.87 2.70 .05 2.75 1996-2070... 1.80 .04 .03 1.87 2.90 .03 2.93 OASDI: Intermediate: 1996-2020... 12.40 .33 .80 13.54 12.63 .55 13.18 1996-2045... 12.40 .49 .46 13.35 14.47 .27 14.74 1996-2070... 12.40 .58 .34 13.33 15.36 .16 15.52 Low Cost: 1996-2020... 12.40 .29 .76 13.46 11.24 .47 11.71 1996-2045... 12.40 .41 .43 13.25 12.38 .21 12.59 1996-2070... 12.40 .47 .32 13.19 12.61 .12 12.73 High Cost: 1996-2020... 12.40 .38 .83 13.61 14.15 .64 14.79 1996-2045... 12.40 .59 .47 13.46 16.93 .35 17.28 1996-2070... 12.40 .74 .35 13.50 18.94 .23 19.16 ------------------------------------------------------------------------------- Note: Totals do not necessarily equal the sums of rounded components.
List of Tables * Previous Table * Next Table