ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
基金平均實質回報領取比例現有福利假設
2
諮詢報告資料人口推算 (統計處資料)不論貧富總支出新增開支3.00%90%$5,100 $2,390 $2,390 $1,510 $1,235
3
年份現有總開支新增開支總開支65-6970-7475-7980-8485+總65或以上65或以上70或以上(2024-71, 2034-72,
2044-73, 2054-74)
65或以上70或以上 種子基金綜援領取長者生活津貼65-69長者生活津貼70以上傷殘高齡津貼
4
2015253226479363.3 214.4 210.5 167.8 167.3 1123.3 435.4294.6226.1138.26395.613.13440329
5
2016261237498398.5 222.0 207.2 168.6 176.7 1173.0 454.7300.2237.0140.66460.913.154353263440329
6
2017269250519417.2 250.7 198.7 172.1 184.7 1223.4 474.2312.5250.0148.26521.412.548448413440329
7
2018277262539433.3 281.8 192.2 173.9 194.3 1275.5 494.4326.4262.0155.86576.812.238054963440329
8
2019287277564451.9 313.1 191.5 174.1 204.2 1334.8 517.4342.2277.0165.26625.411.643899843440329
9
2020297292589467.1 350.7 194.9 174.5 210.4 1397.6 541.7360.7292.0175.76666.111.189411353440329
10
2021307308615489.0 383.7 203.0 172.0 217.1 1464.8 567.8378.2308.0185.66699.010.818768523440329
11
2022318326644514.4 401.7 230.1 165.3 224.2 1535.7 595.2395.9326.0196.26723.410.288925283440329
12
2023329344673541.5 417.3 259.1 160.8 231.0 1609.7 623.9414.0344.0206.76739.19.9248470233440329
13
2024341362703560.9 435.4 288.8 161.3 236.9 1683.3 652.4401.3362.0201.96759.69.5051976053440329
14
2025352380732578.5 450.7 324.1 165.0 240.3 1758.6 681.6422.5380.0213.96769.89.1556381073440329
15
2026364397761588.5 472.1 354.6 172.8 241.7 1829.7 709.2444.5397.0226.66769.08.7921050433440329
16
2027375412787590.7 496.4 371.9 197.1 240.3 1896.4 735.0467.6412.0239.56756.58.5499148663440329
17
2028388431819601.8 522.5 386.7 223.1 240.6 1974.7 765.4491.6431.0253.66731.08.1653028183440329
18
2029400447847604.3 541.1 403.9 249.8 244.4 2043.5 792.1515.9447.0267.56692.27.886094123440329
19
2030411461872599.6 558.2 418.8 280.8 249.2 2106.6 816.5540.8461.0281.56639.77.6788283093440329
20
2031421471892587.5 567.9 439.2 307.2 256.0 2157.8 836.4564.6471.0294.16574.27.6282269313440329
21
2032429480909570.3 570.6 462.2 322.5 274.0 2199.6 852.6587.3480.0307.06495.17.430608673440329
22
2033439488927543.9 581.7 486.9 335.9 294.5 2242.9 869.3613.4488.0321.26400.87.3315788263440329
23
2034447496943525.4 584.6 504.6 351.6 318.4 2284.6 885.5591.2496.0310.16313.87.2541974233440329
24
2035455504959510.7 580.4 520.9 365.4 346.0 2323.4 900.5612.6504.0321.96213.57.137211513440329
25
2036462512974505.5 569.0 530.3 384.0 371.1 2359.9 914.7630.5512.0332.06101.17.0358757493440329
26
2037467519986504.8 552.4 533.3 404.7 395.8 2391.0 926.8645.4519.0340.35977.86.9566400963440329
27
2038473526999504.4 527.3 544.5 426.7 420.4 2423.3 939.3662.0526.0349.35842.86.9090654443440329
28
20394785321010501.7 509.8 547.7 442.5 449.1 2450.8 949.9676.4532.0357.35696.56.8492971973440329
29
20404825381020498.6 496.1 544.2 457.3 478.7 2474.9 959.3689.1538.0364.95538.96.711523063440329
30
20414855401025488.5 491.5 533.9 465.8 509.6 2489.3 964.9699.3540.5370.45371.76.73440329
31
20424885431031483.4 491.1 518.5 469.0 541.4 2503.4 970.3706.8543.0374.35196.06.7044526633440329
32
20434905451035474.4 491.0 495.5 479.8 573.5 2514.2 974.5714.5545.0378.75011.16.669291283440329
33
20444925481040470.5 488.5 479.8 483.5 603.4 2525.7 979.0683.0548.0362.64835.16.5752166213440329
34
20454945501044470.1 485.7 467.7 481.1 632.6 2537.2 983.4688.3550.0365.14651.56.6119403623440329
35
20464955531048477.6 476.0 463.9 472.5 657.4 2547.4 987.4691.6553.0367.24460.66.5636991493440329
36
20474975561053485.2 471.2 463.9 458.9 678.3 2557.5 991.3693.6556.0368.64262.76.5142902993440329
37
20484975581055493.0 462.7 464.2 439.4 706.0 2565.3 994.3695.6558.0369.64057.96.5223697543440329
38
20494985601058497.0 459.2 462.2 426.5 725.9 2570.8 996.4697.0560.0370.83845.96.456000873440329
39
20504985611059499.5 459.2 459.8 416.7 740.4 2575.6 998.3697.9561.0371.23627.26.4708253143440329
40
20514985621060500.9 466.7 450.8 414.2 746.5 2579.1 999.7697.0562.0370.83402.36.4503146163440329
41
20524985631061498.4 474.5 446.5 414.6 745.9 2579.9 1000.0696.4563.0371.23170.36.3462872773440329
42
20534995641063500.9 482.3 438.8 415.4 747.2 2584.6 1001.8695.5564.0370.62931.96.3590869933440329
43
20545005671067510.5 486.5 435.9 414.0 748.1 2595.0 1005.8657.1567.0350.32704.56.3303238383440329
44
20555005701070517.1 489.2 436.4 412.3 748.2 2603.2 1009.0656.9570.0350.82469.96.235315023440329
45
20565005711071520.9 490.8 443.9 404.4 747.8 2607.8 1010.8656.7571.0350.62228.46.2542098653440329
46
20575005721072524.1 488.6 451.7 400.8 745.0 2610.2 1011.7657.1572.0351.01979.46.2217875063440329
47
20585005721072520.4 491.3 459.4 394.4 744.8 2610.3 1011.8657.7572.0351.51722.56.2007147693440329
48
20595005711071508.9 501.0 463.7 392.4 743.3 2609.3 1011.4658.8571.0352.01457.36.2112276963440329
49
20605015711072499.6 507.7 466.6 393.5 741.4 2608.8 1011.2660.1571.0353.11183.36.1419885873440329
50
20615015711072494.2 511.7 468.5 400.7 734.6 2609.7 1011.5661.3571.0353.9900.36.1275470483440329
51
20625005701070486.5 515.0 466.7 408.3 730.0 2606.5 1010.3662.0570.0354.3608.46.1142656183440329
52
20634995671066474.7 511.4 469.9 415.7 725.6 2597.3 1006.7664.1567.0355.2307.06.1542414963440329
53
20644985631061458.1 500.3 479.6 419.9 724.4 2582.3 1000.9629.4563.4337.012.96.13440329
54
55
23946.913649.1
56
政府數字經濟3.0數字
57
58
59
60
假設隨合資格年齡上升,年齡未夠的長者將以舊有比例享用其他老人福利
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100