Statement of Social Insurance

Estimates from Prior Years

Actuarial present value for the 75-year projection period of 
estimated future income (excluding interest) received from
or on behalf of: (Notes 27 and 28 )

unaudited

unaudited

unaudited

Current participants who, in the starting year of the projection period:

   Have not yet attained eligibility age (age 15 - 64)

                HI

$   5,975

$   5,685

$  5,064

$  4,820

$  4,510

                SMI Part B

12,112

12,446

11,477

10,505

8,796

                SMI Part D

7,285

7,366

7,895

7,545

-

   Have attained eligibility age (age 65 and over)

                HI

178

192

162

148

128

                SMI Part B

1,648

1,606

1,436

1,310

1,160

                SMI Part D

746

750

817

713

-

   Those expected to become participants (under age 15)

                HI

4,870

4,767

4,209

4,009

3,773

                SMI Part B

4,460

3,562

3,658

3,514

2,817

                SMI Part D

2,735

2,134

2,522

2,511

-

   All current and future participants:

                HI

11,023

10,644

9,435

8,976

8,411

                SMI Part B

18,221

17,613

16,571

15,329

12,773

                SMI Part D

10,766

10,250

11,233

10,770

-

Actuarial present value for the 75-year projection period of estimated future cost for or on behalf of:
(Notes 27 and 28 )

Current participants who, in the starting year of the projection period:

    Have not yet attained eligibility age (age 15 - 64) 

                HI

15,639

15,633

12,668

12,054

10,028

                SMI Part B

12,130

12,433

11,541

10,577

8,845

                SMI Part D

7,273

7,338

7,913

7,566

-

   Have attained eligibility age (age 65 and over) 

                HI

2,558

2,397

2,179

2,168

1,897

                SMI Part B

1,834

1,773

1,622

1,475

1,306

                SMI Part D

794

792

880

773

-

   Those expected to become participants (under age 15)

                HI

5,118

3,904

3,417

3,246

2,653

                SMI Part B

4,257

3,407

3,408

3,277

2,622

                SMI Part D

2,699

2,121

2,440

2,431

-

   All current and future participants:

                HI

23,315

21,934

18,264

17,468

14,577

                SMI Part B

18,221

17,613

16,571

15,329

12,773

                SMI Part D

10,766

10,250

11,233

10,770

-

Actuarial present values for the 75-year projection period of estimated future excess of income
(excluding interest) over cost (Notes 27 and 28 ) 

                HI

$ (12,292)

$ (11,290)

$ (8,829)

$ (8,492)

$ (6,166)

                SMI Part B

-

-

-

-

-

                SMI Part D

-

-

-

-

-

Additional Information

Actuarial present values for the 75-year projection period of estimated future excess of income
(excluding interest) over cost (Notes 27 and 28 )

                HI

$ (12,292)

$ (11,290)

$ (8,829)

$ (8,492)

$ (6,166)

                SMI Part B

-

-

-

-

-

                SMI Part D

-

-

-

-

-

Trust fund assets at start of period

                HI

300

285

268

256

235

                SMI Part B

38

23

19

24

34

                SMI Part D

1

-

-

-

-

Actuarial present value for the 75-year projection of estimated future excess of income
(excluding interest) and Trust Fund assets at start of period over cost (Notes 27 and 28 )

                HI

$ (11,993)

$ (11,006)

$ (8,561)

$ (8,236)

$ (5,931)

                SMI Part B

38

23

19

24

34

                SMI Part D

1

-

-

-

-

Note:  Totals do not necessarily equal the sums of rounded components.

The accompanying "Notes to the Financial Statements" are an integral part of these statements.