ANEXO ESTUDIO ACTUARIAL

18 DE DICIEMBRE DE 2020 PERIODICO OFICIAL 143 Cuadro 3a Año Egresos Activos Pensionados Patrón Extraordinarias Saldos 2018 2,542.14 770.39 8.45 703.39 1,059.91 0.00 2019 2,707.25 797.23 9.01 727.90 1,173.11 0.00 2020 2,874.75 823.15 9.60 751.56 1,290.44 0.00 2021 3,026.63 849.29 10.12 775.42 1,391.80 0.00 2022 3,176.76 874.96 10.64 798.86 1,492.29 0.00 2023 3,349.68 900.73 11.25 822.39 1,615.31 0.00 2024 3,513.54 926.81 11.82 846.20 1,728.70 0.00 2025 3,670.71 952.99 12.37 870.11 1,835.24 0.00 2030 4,226.07 1,079.68 14.23 985.78 2,146.37 0.00 2035 4,759.11 1,205.79 16.03 1,100.92 2,436.38 0.00 2040 5,294.87 1,323.00 17.85 1,207.94 2,746.08 0.00 2045 5,713.62 1,426.79 19.23 1,302.70 2,964.89 0.00 2050 5,953.70 1,516.89 19.94 1,384.97 3,031.90 0.00 2055 6,161.02 1,592.95 20.56 1,454.41 3,093.11 0.00 2060 6,487.72 1,661.56 21.69 1,517.06 3,287.40 0.00 2065 7,026.30 1,729.93 23.69 1,579.48 3,693.20 0.00 2070 7,667.38 1,806.24 26.09 1,649.15 4,185.90 0.00 2075 8,205.36 1,890.73 28.04 1,726.30 4,560.29 0.00 2080 8,592.92 1,984.46 29.35 1,811.87 4,767.25 0.00 2085 8,900.25 2,085.56 30.31 1,904.17 4,880.21 0.00 2090 9,168.30 2,193.06 31.09 2,002.33 4,941.81 0.00 2095 9,444.87 2,307.21 31.90 2,106.55 4,999.21 0.00 2100 9,800.46 2,427.18 33.02 2,216.09 5,124.18 0.00 2105 10,270.19 2,551.98 34.58 2,330.03 5,353.60 0.00 2110 10,828.55 2,681.80 36.49 2,448.56 5,661.70 0.00 2111 10,946.20 2,708.48 36.89 2,472.93 5,727.90 0.00 2112 11,064.91 2,735.43 37.30 2,497.53 5,794.66 0.00 2113 11,184.89 2,762.65 37.71 2,522.38 5,862.15 0.00 2114 11,305.80 2,790.14 38.12 2,547.48 5,930.05 0.00 2115 11,427.90 2,817.92 38.54 2,572.85 5,998.59 0.00 2116 11,550.85 2,845.98 38.96 2,598.46 6,067.46 0.00 2117 11,674.90 2,874.32 39.38 2,624.34 6,136.85 0.00 2118 11,799.74 2,902.95 39.81 2,650.48 6,206.51 0.00 Instituto de Seguridad Social del Estado de Tabasco Flujo de Egresos, Ingresos y Saldos Cuotas Aportaciones Personal Total Tasa de Rendimiento del 3.00% Millones de Pesos

RkJQdWJsaXNoZXIy MTA3NzM4MQ==