2014年8月11日 星期一

周永新方案估算

  2014年 2015年 2016年 2017年 2018年 2019年 2020年 2021年 2022年 2023年 2024年 2025年 2026年 2027年 2028年 2029年 2030年 2031年 2032年 2033年 2034年 2035年 2036年 2037年 2038年 2039年 2040年 2041年
1.03 1.00 1.03 1.07 1.10 1.14 1.18 1.22 1.26 1.30 1.35 1.39 1.44 1.49 1.54 1.59 1.64 1.70 1.76 1.82 1.88 1.94 2.01 2.07 2.14 2.22 2.29 2.37 2.45
長者人口 980,000 1,013,026 1,047,165 1,082,454 1,118,933 1,156,641 1,195,620 1,235,912 1,277,563 1,320,617 1,365,121 1,411,126 1,458,681 1,507,838 1,558,653 1,611,179 1,665,476 1,721,602 1,779,620 1,839,594 1,901,588 1,965,671 2,031,915 2,100,390 2,171,173 2,244,342 2,319,976 2,398,159
1.04 1.00 1.04 1.08 1.12 1.17 1.22 1.27 1.32 1.37 1.42 1.48 1.54 1.60 1.67 1.73 1.80 1.87 1.95 2.03 2.11 2.19 2.28 2.37 2.46 2.56 2.67 2.77 2.88
退保金 3,000 3,120 3,245 3,375 3,510 3,650 3,796 3,948 4,106 4,270 4,441 4,618 4,803 4,995 5,195 5,403 5,619 5,844 6,077 6,321 6,573 6,836 7,110 7,394 7,690 7,998 8,317 8,650
總退保金額 35,280,000,000 37,927,693,440 40,774,090,977 43,834,104,957 47,123,766,866 50,660,311,321 54,462,266,366 58,549,550,532 62,943,577,200 67,667,366,782 72,745,667,324 78,205,084,165 84,074,219,322 90,383,821,333 97,166,946,357 104,459,131,347 112,298,580,236 120,726,364,086 129,786,636,258 139,526,863,736 149,998,075,805 161,255,131,398 173,357,006,500 186,367,103,123 200,353,581,479 215,389,717,061 231,554,284,548 248,931,970,494
福利金供款 26,421,372,000 25,715,778,272 26,744,409,403 27,814,185,779 28,926,753,210 30,083,823,339 31,287,176,272 32,538,663,323 33,840,209,856 35,193,818,250 36,601,570,980 38,065,633,820 39,588,259,172 41,171,789,539 42,818,661,121 44,531,407,566 46,312,663,868 48,165,170,423 50,091,777,240 52,095,448,330 54,179,266,263 56,346,436,913 58,600,294,390 60,944,306,166 63,382,078,412 65,917,361,549 68,554,056,011 71,296,218,251
1.03 1.00 1.03 1.06 1.09 1.12 1.15 1.18 1.21 1.25 1.28 1.32 1.35 1.39 1.43 1.47 1.51 1.56 1.60 1.64 1.69 1.74 1.79 1.84 1.89 1.94 1.99 2.05 2.11
強積金部份 17,000,000,000 17,476,000,000 17,965,328,000 18,468,357,184 18,985,471,185 19,517,064,378 20,063,542,181 20,625,321,362 21,202,830,360 21,796,509,610 22,406,811,879 23,034,202,612 23,679,160,285 24,342,176,773 25,023,757,723 25,724,422,939 26,444,706,781 27,185,158,571 27,946,343,011 28,728,840,615 29,533,248,153 30,360,179,101 31,210,264,116 32,084,151,511 32,982,507,753 33,906,017,970 34,855,386,474 35,831,337,295
起動基金                                                        
結餘 58,141,372,000 63,405,456,832 67,341,103,258 69,789,541,264 70,577,998,794 69,518,575,190 66,407,027,278 61,021,461,431 53,120,924,447 42,443,885,526 28,706,601,062 11,601,353,328 -9,205,446,536 -34,075,301,557 -63,399,829,070 -97,603,129,913 -137,144,339,499 -182,520,374,591 -234,268,890,598 -292,971,465,389 -359,257,026,779 -433,805,542,163 -517,351,990,157 -610,690,635,604 -714,679,630,917 -830,245,968,460 -958,390,810,523 -1,100,195,225,472
加上利息 61,048,440,600 66,575,729,674 70,708,158,421 73,279,018,328 74,106,898,734 72,994,503,949 69,727,378,641 64,072,534,503 55,776,970,670 44,566,079,803 30,141,931,115 12,181,420,995 -9,665,718,863 -35,779,066,635 -66,569,820,524 -102,483,286,408 -144,001,556,474 -191,646,393,321 -245,982,335,128 -307,620,038,658 -377,219,878,118 -455,495,819,271 -543,219,589,665 -641,225,167,384 -750,413,612,463 -871,758,266,883 -1,006,310,351,049 -1,155,204,986,745

沒有留言:

張貼留言