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