Datos Participantes (2)NombreSexoFecha de NacimientoFecha de IngresoSalario Base MensualSalario Integrado MensualFecha de Valuacineaantigedadeier1er2sf1sf2Empleado 1F3/20/712/17/97$11,000$12,6501/1/1342162664652223Empleado 2M2/25/718/13/97$20,000$23,0001/1/1342152664652223Empleado 3F9/24/823/25/09$6,000$6,9001/1/133042664653435Empleado 4F12/24/722/1/91$17,000$19,5501/1/1340221864652425Empleado 5M9/20/5310/5/00$11,200$12,8801/1/13591247646556Empleado 6M9/20/731/1/99$14,985$17,2331/1/1339142564652526Empleado 7M9/1/5510/14/99$28,600$32,8901/1/13571344646578Empleado 8M8/2/6512/25/96$15,000$17,2501/1/1347163164651718Empleado 9M1/7/921/16/09$18,000$20,7001/1/132141764654344Empleado 10F7/10/846/27/12$5,500$6,3251/1/132812864653637Empleado 11M12/2/695/18/95$11,500$13,2251/1/1343182564652122Empleado 12M11/29/5111/19/05$34,500$39,6751/1/1361754646534Empleado 13M1/5/4510/20/89$26,900$30,9351/1/136823456465-4-3Empleado 14F5/13/497/1/75$78,000$89,7001/1/13643826646501Empleado 15M7/3/553/6/91$35,600$40,9401/1/13582236646567Empleado 16M9/20/644/23/87$25,000$28,7501/1/1348262364651617Empleado 17F8/6/8510/24/11$8,005$9,2061/1/132712664653738Empleado 18F6/30/496/6/99$25,020$28,7731/1/13641450646501Empleado 19F3/21/6610/26/05$12,500$14,3751/1/134774064651718Empleado 20F2/28/7510/27/00$16,800$19,3201/1/1338122664652627Empleado 21F7/22/562/28/89$50,000$57,5001/1/13562433646589Empleado 22M7/1/631/1/13$35,500$40,8251/1/135005064651415Empleado 23M10/24/5910/30/83$36,500$41,9751/1/1353292464651112Empleado 24M9/9/8511/13/03$7,800$8,9701/1/132791864653738Empleado 25M5/14/893/18/11$8,000$9,2001/1/132422264654041

HiptesisHiptesis Actuariales:Financieras:Demogrficas:TasasTasa descuentoMortalidadMortalidadInvalidezRotacinRetiro AnticipadoAntes del retiro8.00%EMSSA 97 HEMSSA 97 MSSRotERPosterior al retiro3.50%150.00043000.00015000.00022000.37400000.00000001,000.00Tasa de Incremento de salarios4.00%160.00046000.00015000.00024000.34400000.0000000625.59Tasa de Inflacin3.50%170.00049000.00016000.00025000.31400000.0000000410.10Tasa de Incremento de salarios mnimos3.50%180.00053000.00017000.00026000.28400000.0000000281.12Tasa de Rendimiento de Activos8.00%190.00058000.00018000.00028000.25400000.0000000201.12200.00063000.00019000.00030000.22400000.0000000149.91210.00069000.00021000.00031000.20900000.0000000116.22220.00076000.00022000.00034000.19400000.000000091.84230.00083000.00024000.00036000.17900000.000000073.94240.00090000.00025000.00040000.16400000.000000060.63250.00097000.00026000.00043000.14900000.000000050.62260.00106000.00027000.00047000.14000000.000000043.02270.00114000.00028000.00051000.13100000.000000036.94280.00123000.00030000.00055000.12200000.000000032.05290.00132000.00031000.00059000.11300000.000000028.09300.00141000.00033000.00064000.10400000.000000024.87310.00151000.00035000.00068000.09800000.000000022.24320.00161000.00038000.00075000.09200000.000000020.01330.00172000.00041000.00081000.08600000.000000018.13340.00183000.00044000.00090000.08000000.000000016.53350.00194000.00048000.00098000.07400000.000000015.16360.00206000.00053000.00108000.06700000.000000014.00370.00219000.00060000.00119000.06100000.000000013.02380.00232000.00067000.00131000.05500000.000000012.19390.00246000.00075000.00143000.04900000.000000011.47400.00261000.00085000.00158000.04300000.000000010.87410.00276000.00095000.00174000.04000000.000000010.36420.00293000.00107000.00193000.03600000.00000009.90430.00311000.00119000.00213000.03300000.00000009.50440.00330000.00134000.00234000.03000000.00000009.14450.00351000.00149000.00259000.02700000.00000008.81460.00374000.00165000.00287000.02300000.00000008.52470.00399000.00185000.00322000.02000000.00000008.27480.00426000.00206000.00360000.01600000.00000008.05490.00456000.00229000.00401000.01300000.00000007.86500.00489000.00254000.00448000.00900000.00000007.69510.00525000.00281000.00502000.00600000.00000007.55520.00564000.00310000.00568000.00200000.00000007.43530.00609000.00343000.00648000.00000000.00000007.33540.00658000.00378000.00744000.00000000.00000007.24550.00712000.00417000.00845000.00000000.00000007.14560.00772000.00459000.00941000.00000000.0000000570.00839000.00505000.01026000.00000000.0000000580.00912000.00555000.01084000.00000000.0000000590.00994000.00610000.01143000.00000000.0000000600.01085000.00672000.01204000.00000000.5000000610.01186000.00740000.01263000.00000000.0000000620.01298000.00815000.01320000.00000000.0000000630.01422000.00859000.01390000.00000000.0000000640.01560000.00991000.01463000.00000000.0000000ERROR:#REF!650.01713000.01092000.01540000.00000001.0000000660.01883000.01205000.01622000.0000000670.02071000.01329000.01710000.0000000680.02279000.01467000.01804000.0000000690.02510000.01619000.01902000.0000000700.02765000.01787000.00000000.0000000710.03048000.01972000.0000000720.03361000.02177000.0000000730.03707000.02402000.0000000740.04088000.02652000.0000000750.04509000.02726000.0000000760.04973000.03228000.0000000770.05484000.03561000.0000000780.06046000.03927000.0000000790.06664000.04330000.0000000800.07341000.04772000.0000000810.08083000.05256000.0000000820.08895000.05787000.0000000830.09781000.06368000.0000000840.10747000.07003000.0000000850.11789000.07700000.0000000860.12910000.08464000.0000000870.14114000.09303000.0000000880.15403000.10221000.0000000890.16780000.11226000.0000000900.18247000.12325000.0000000910.19805000.13526000.0000000920.21457000.14844000.0000000930.23201000.16262000.0000000940.25038000.17815000.0000000950.29666000.19500000.0000000960.28983000.21323000.0000000970.31086000.23303000.0000000980.33273000.25435000.0000000990.35536000.27728000.00000001000.37871000.30188000.00000001010.40271000.32818000.00000001020.42728000.35919000.00000001030.45233000.38589000.00000001040.47775000.41723000.00000001050.50346000.45014000.00000001060.52933000.48450000.00000001070.55525000.52012000.00000001080.58111000.55679000.00000001090.60677000.59423000.00000001101.00000001.00000000.0000000