Anexo Estudio Actuarial

IV Tabla 29 a. Déficit estimado a población abierta en mdp. Año de proyección Beneficio Definido y Seguro de Vida y Apoyo Gastos Funerarios (con jubilados y pensionados) Cuotas Beneficio Definido y Seguro de Vida y Apoyo Gastos Funerarios Superavit / (Déficit) 2021 $3,463 $914 $2,549 2022 $3,430 $840 $2,590 2023 $3,561 $876 $2,685 2024 $3,698 $914 $2,784 2025 $3,820 $952 $2,868 2026 $3,992 $992 $3,001 2027 $4,201 $1,031 $3,170 2028 $4,411 $1,069 $3,342 2029 $4,516 $1,108 $3,407 2030 $4,728 $1,151 $3,577 2031 $4,946 $1,193 $3,753 2032 $5,178 $1,237 $3,941 2033 $5,432 $1,283 $4,149 2034 $5,686 $1,330 $4,356 2035 $5,967 $1,380 $4,587 2036 $6,257 $1,429 $4,827 2037 $6,549 $1,483 $5,066 2038 $6,837 $1,539 $5,297 2039 $7,151 $1,597 $5,554 2040 $7,170 $1,656 $5,514 2041 $7,381 $1,720 $5,660 2042 $7,592 $1,786 $5,806 2043 $7,771 $1,855 $5,916 2044 $7,926 $1,928 $5,998 2045 $8,062 $2,003 $6,059 2046 $8,183 $2,081 $6,102 2047 $8,272 $2,161 $6,111 2048 $8,364 $2,245 $6,119 2049 $8,436 $2,331 $6,105 2050 $8,481 $2,423 $6,058 2051 $8,361 $2,517 $5,844 2052 $8,404 $2,615 $5,789 2053 $8,441 $2,718 $5,723 2054 $8,499 $2,824 $5,674 2055 $8,556 $2,935 $5,621 2056 $8,635 $3,051 $5,585 2057 $8,744 $3,169 $5,574 2058 $8,862 $3,292 $5,570 2059 $8,989 $3,420 $5,569 2060 $9,155 $3,553 $5,602 2061 $9,296 $3,692 $5,604 2062 $9,409 $3,836 $5,573 2063 $9,621 $3,984 $5,637 2064 $9,856 $4,139 $5,718 2065 $10,112 $4,299 $5,813 2066 $10,392 $4,465 $5,927 2067 $10,699 $4,638 $6,061

RkJQdWJsaXNoZXIy MTA3NzM4MQ==