ANEXO ESTUDIO ACTUARIAL

18 DE DICIEMBRE DE 2020 PERIODICO OFICIAL 148 Cuadro 5a Año Egresos Activos Pensionados Patrón Extraordinarias Saldos 2018 2,242.96 770.39 8.45 703.39 760.74 0.00 2019 2,401.69 797.23 9.01 727.90 867.55 0.00 2020 2,566.16 823.15 9.60 751.56 981.85 0.00 2021 2,717.78 849.29 10.12 775.42 1,082.95 0.00 2022 2,867.81 874.96 10.64 798.86 1,183.34 0.00 2023 3,048.47 900.73 11.25 822.39 1,314.10 0.00 2024 3,212.59 926.81 11.82 846.20 1,427.75 0.00 2025 3,379.50 952.99 12.37 870.11 1,544.04 0.00 2030 3,972.13 1,079.68 14.23 985.78 1,892.43 0.00 2035 4,557.46 1,205.79 16.03 1,100.92 2,234.72 0.00 2040 5,163.97 1,323.00 17.85 1,207.94 2,615.18 0.00 2045 5,614.46 1,426.79 19.23 1,302.70 2,865.74 0.00 2050 5,930.07 1,516.89 19.94 1,384.97 3,008.27 0.00 2055 6,268.20 1,592.95 20.56 1,454.41 3,200.28 0.00 2060 6,764.49 1,661.56 21.69 1,517.06 3,564.18 0.00 2065 7,409.47 1,729.93 23.69 1,579.48 4,076.37 0.00 2070 8,068.75 1,806.24 26.09 1,649.15 4,587.27 0.00 2075 8,554.25 1,890.73 28.04 1,726.30 4,909.18 0.00 2080 8,908.80 1,984.46 29.35 1,811.87 5,083.12 0.00 2085 9,215.46 2,085.56 30.31 1,904.17 5,195.43 0.00 2090 9,480.43 2,193.06 31.09 2,002.33 5,253.94 0.00 2095 9,764.14 2,307.21 31.90 2,106.55 5,318.49 0.00 2100 10,149.83 2,427.18 33.02 2,216.09 5,473.55 0.00 2105 10,660.22 2,551.98 34.58 2,330.03 5,743.63 0.00 2110 11,249.21 2,681.80 36.49 2,448.56 6,082.37 0.00 2111 11,371.64 2,708.48 36.89 2,472.93 6,153.34 0.00 2112 11,494.17 2,735.43 37.30 2,497.53 6,223.92 0.00 2113 11,618.57 2,762.65 37.71 2,522.38 6,295.83 0.00 2114 11,743.44 2,790.14 38.12 2,547.48 6,367.69 0.00 2115 11,870.10 2,817.92 38.54 2,572.85 6,440.79 0.00 2116 11,996.96 2,845.98 38.96 2,598.46 6,513.56 0.00 2117 12,125.79 2,874.32 39.38 2,624.34 6,587.75 0.00 2118 12,254.71 2,902.95 39.81 2,650.48 6,661.47 0.00 Tasa de Rendimiento del 3.00% Millones de Pesos Cuotas Aportaciones Instituto de Seguridad Social del Estado de Tabasco Flujo de Egresos, Ingresos y Saldos Personal Total