Table 15 Financial Results - Minimum Contribution Rate

Table 15 Financial Results - Minimum Contribution Rate
Year PayGo
Rate
Contribution
Rate
Contributory
Earnings
Contributions Expenditures Net
Cash Flow
Investment
IncomeTable 15 Footnote (1)
Assets at
31 Dec.
Asset/
Expenditure
Ratio
  (%) (%) ($ million) ($ million) ($ million) ($ million) ($ million) ($ million)  
2013 8.78 9.90 427,762 42,348 37,575 4,773 7,547 187,415 4.73
2014 8.92 9.90 444,048 43,961 39,601 4,360 9,233 201,008 4.80
2015 9.07 9.90 461,583 45,697 41,888 3,809 10,432 215,249 4.87
2016 9.19 9.84 481,371 47,367 44,237 3,130 11,527 229,906 4.94
2017 9.29 9.84 501,091 49,307 46,564 2,743 12,631 245,280 5.01
2018 9.39 9.84 521,723 51,338 48,975 2,363 13,463 261,105 5.06
2019 9.50 9.84 543,322 53,463 51,590 1,873 16,120 279,098 5.13
2020 9.62 9.84 566,009 55,695 54,422 1,273 17,336 297,707 5.18
2021 9.74 9.84 590,261 58,082 57,495 587 18,786 317,080 5.22
2022 9.88 9.84 615,338 60,549 60,778 (229) 20,116 336,967 5.25
2023 10.01 9.84 641,395 63,113 64,229 (1,116) 21,346 357,197 5.27
2024 10.16 9.84 667,933 65,725 67,829 (2,104) 22,588 377,681 5.28
2025 10.28 9.84 695,678 68,455 71,547 (3,092) 23,859 398,448 5.29
2026 10.40 9.84 724,880 71,328 75,357 (4,029) 25,153 419,572 5.30
2027 10.49 9.84 755,125 74,304 79,232 (4,928) 26,462 441,106 5.30
2028 10.57 9.84 787,293 77,470 83,195 (5,725) 27,794 463,175 5.31
2029 10.64 9.84 820,237 80,711 87,273 (6,562) 29,158 485,771 5.31
2030 10.70 9.84 854,642 84,097 91,439 (7,342) 30,558 508,988 5.32
2031 10.76 9.84 889,359 87,513 95,667 (8,154) 31,994 532,827 5.33
2032 10.80 9.84 925,627 91,082 99,940 (8,858) 33,473 557,442 5.35
2033 10.82 9.84 963,885 94,846 104,277 (9,431) 35,001 583,012 5.36
2034 10.83 9.84 1,004,011 98,795 108,724 (9,929) 36,575 609,658 5.38
2035 10.84 9.84 1,045,706 102,897 113,304 (10,407) 38,220 637,472 5.40
2036 10.83 9.84 1,089,840 107,240 118,036 (10,796) 39,949 666,625 5.42
2037 10.82 9.84 1,136,148 111,797 122,910 (11,113) 41,765 697,277 5.45
2038 10.81 9.84 1,183,732 116,479 127,925 (11,446) 43,676 729,507 5.48
2039 10.79 9.84 1,234,266 121,452 133,116 (11,664) 45,705 763,547 5.51
2040 10.78 9.84 1,285,576 126,501 138,521 (12,020) 47,837 799,364 5.54
2041 10.77 9.84 1,339,172 131,775 144,180 (12,405) 50,085 837,044 5.58
2042 10.76 9.84 1,394,574 137,226 150,095 (12,869) 52,463 876,638 5.61
2043 10.77 9.84 1,451,536 142,831 156,288 (13,457) 54,962 918,143 5.64
2044 10.78 9.84 1,510,635 148,646 162,793 (14,147) 57,561 961,558 5.67
2045 10.79 9.84 1,571,695 154,655 169,646 (14,991) 60,272 1,006,839 5.69
2050 11.01 9.84 1,904,295 187,383 209,587 (22,204) 75,392 1,258,147 5.75
2055 11.32 9.84 2,294,408 225,770 259,643 (33,873) 92,540 1,541,102 5.69
2060 11.50 9.84 2,772,797 272,843 318,852 (46,009) 111,452 1,853,110 5.59
2065 11.49 9.84 3,372,805 331,884 387,678 (55,794) 133,212 2,213,899 5.49
2070 11.44 9.84 4,115,733 404,988 470,939 (65,951) 159,368 2,648,230 5.41
2075 11.45 9.84 5,011,843 493,165 573,725 (80,560) 190,642 3,166,135 5.30
2080 11.53 9.84 6,078,663 598,140 700,825 (102,685) 226,700 3,760,028 5.15
2085 11.66 9.84 7,349,817 723,222 856,862 (133,640) 266,335 4,408,249 4.94
2090 11.77 9.84 8,887,446 874,525 1,046,206 (171,681) 307,989 5,084,467 4.67

Table 15 Footnotes

Footnote 1

Investment income includes both realized and unrealized gains and losses.

Return to footnote (1) referrer

Return to CPP 26 Table 15