Year | Fund income (Billion) | Fund expenditure (Billion) | Current balance (Billion) | Accumulated balance (Billion) | Accumulated balance rate (%) |
---|---|---|---|---|---|
2021 | 1067.362 | 1067.839 | −0.478 | 527.463 | 49.42 |
2022 | 1168.377 | 1191.951 | −23.573 | 509.692 | 43.62 |
2023 | 1277.936 | 1326.617 | −48.680 | 466.618 | 36.51 |
2024 | 1397.312 | 1478.187 | −80.875 | 390.876 | 27.97 |
2025 | 1527.287 | 1642.343 | − 115.056 | 280.120 | 18.34 |
2030 | 2371.367 | 2820.293 | − 448.926 | −1194.312 | −50.36 |
2035 | 3488.818 | 4573.730 | − 1084.912 | − 5184.605 | − 148.61 |
2040 | 5077.579 | 7239.499 | − 2161.920 | −13,640.709 | − 268.65 |
2045 | 6965.448 | 10,723.183 | − 3757.736 | −28,973.696 | − 415.96 |
2050 | 9439.809 | 15,520.955 | − 6081.146 | −54,369.347 | −575.96 |