ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Aria = Member BDB built up prior to April 2022Current DB pension income at retirementUUK DB pension income at retirementDecline in DB pension income at retirement UUK DB pension income at age 86Decline in DB pension income at age 86Current DB pension income plus drawdown 'income' at retirementUUK DB pension income plus drawdown 'income' at retirementDecline in DB pension income plus drawdown 'income' at retirement UUK DB pension income plus drawdown 'income' at age 86Decline in DB pension income plus drawdown 'income' at age 86Current DB pension income plus annuity income at retirementUUK DB pension income plus annuity income at retirementDecline in DB pension income plus annuity income at retirement UUK DB pension income plus annuity income at age 86Decline in DB pension income plus annuity income at age 86
2
USS modeller of Aria retires at age 66 in 2051 so born 01/04/1985£1,380£15,910£12,350-22%£11,320-29%£15,910£12,870-19%£11,840-26%£15,910£12,700-20%£11,670-27%
3
Future DB accrual from April 2022 only£1,380£14,530£10,970-25%£9,940-32%£14,530£11,490-21%£10,460-28%£14,530£11,320-22%£10,290-29%
4
5
The following assumptions were plugged into the official consultation modeller:
6
https://web.archive.org/web/20211008145413/https://www.uss.co.uk/for-members/articles-for-members/2021/10/10072021_how-could-the-proposed-changes-impact-your-benefits
7
8
(Formula confirmation)£100£75-25%£67-33%£100£75-25%£67-33%£100£75-25%£67-33%
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
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