ΑΝΑΛΟΓΙΣΤΙΚΗ ΜΕΛΕΤΗ ΤΣΜΕΔΕ

PRUDENTIAL ACTUARIAL SOLUTIONS LTD
B. &
&

()

&

. & ...
, 29/03/2016
Page 1

B. &
...................................................................... 1.3
1.
/ .... 1.5
2.
- ............................. 2.16
3.
................................................................. 3.17
4.
- ................................................... 4.27
5.
........................................................ 5.32
6.
............................ 6.38
7.
.................................................. 7.48
Page 2

B. &

- B. & ,
.
:

, ,
,
/ ,
14
3986/2011.
,
,
(
2
),
,
.3986/2011
,
/
3 .
( ,
& ) (
) 40 .

(
),
Page 3

B. &

(
),
() .
B.Sc.,M.Sc.
.,
.,
...
M.Sc, PhDc
M.Sc.,MBA
Page 4

B. &
1. /
1.1.
22 . 5

.
2 . 1
,
.

,

.

,

.

,
22 . 5
,
25 .2 4
25 . 1 .
,
,

. ,

Page 5

B. &
, ,

,

.

22 .5
.

.
,
22 . 5 ,

, ( 4 . 1
2 .), ( 17 . 1 .),
( 25 . 1 . ' .)
.

.
1.2.
,
22 . 5 .,
,
,
.

Page 6

B. &
,
. ,

,

, ,
.

: , ,
,
,
.

.

,

, ,
.
Page 7

B. &

, ,
.

.
,
() .

: ,

. ,

. , ,
,

.

,
.
.

.
,
,
. ,
Page 8

B. &

.
,
,
. ,
,

. ()

.
1.3.

.

.
.
.
,

. ,
, ,

.

(
, ),
:
,
Page 9

B. &
, .

,
. ,
, ,
,

.
, ,
.
,
,
.
,

.
,
.
,
.
,
,
, , ..
,
(
) , ,
,

. , ,
Page 10

B. &

.

,

.
,

.
,
..,

,

.
1.4. ( )

. ,

.

.
,
,
.
Page 11

B. &

.
,

.
,
,
, .
,

, .
,
. , ,
,
.
,
,
.
,
.
1.5.

.
, ,
.
, ,
. , ,
,
Page 12

B. &

.

. ,
,
. ,

,
.

.

. ,
:
.

(actuarial
valuation). , ,
.
,
. ,
,
(
) ,
,
( )
, .
Page 13

B. &
,
, .
,
,
. ,
,
.
,
.
(Cash Flow)
. ,
,
,
.

.

.

,
, ,

.
,

Page 14

B. &
,
, ,
.

,
- ,
, .

.
,
. ,
,
.
Page 15

B. &
2. -

.
:
( )
Page 16

B. &
3.
(:
), 31/01/2016
:
3.1.
3.1.
,
.
3.1:
67.750
61.793
66.199
64,85%
68,47%
69,76%
36.726
28.454
28.691
35,15%
31,53%
30,24%
104.476
90.247
94.890
100,00%
100,00%
100,00%
Page 17

B. &
3.2:

49.928
17.822
67.750
20.481
3.659
24.140
29.447
14.163
43.610
45,3
38,9
43,6
18,4
13,2
17,0
:
1. 73% 45,3
18,4 27%
38,9 13,2 .
2. 35% ( 31/12/1992)
65% ( 31/12/1992).
3.3:

23
24
25
26
27
28
29
30
31
15
109
291
456
665
841
1133
1367
1442
4
99
210
345
526
645
882
985
997
19
208
501
801
1191
1486
2015
2352
2439
Page 18

B. &
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
1519
1552
1562
1863
1726
1735
1566
1546
1415
1457
1210
1157
1127
1188
1192
1184
1222
1197
1107
951
1038
1062
1217
1132
1197
1104
1393
1465
1145
856
696
628
536
459
353
253
206
176
158
127
105
87
1015
997
801
888
846
739
643
610
482
462
325
300
299
308
304
373
330
331
296
253
240
238
258
236
239
248
240
186
118
103
67
65
49
42
29
21
13
24
18
17
15
15
2534
2549
2363
2751
2572
2474
2209
2156
1897
1919
1535
1457
1426
1496
1496
1557
1552
1528
1403
1204
1278
1300
1475
1368
1436
1352
1633
1651
1263
959
763
693
585
501
382
274
219
200
176
144
120
102
Page 19

B. &
74
75
76
77
78
79
80
81
82
83
84
85
76
106
87
71
86
52
56
57
48
34
33
34
49928
5
5
10
4
4
2
5
1
2
2
3
3
17822
81
111
97
75
90
54
61
58
50
36
36
37
67750
3.1.:

.
83
79
75
71
67
63
59
55
51
47
43
39
35
31
27
23
-1500
-1000
-500
500
1000
1500
2000
2500
Page 20

B. &
3.4:
25.944
11.172
14.772
45,3
19,3
10.782
3.550
7.232
42,8
17,7
36.726
14.722
22.004
44,6
18,8
2.685
2.059
2.501
:

/
. , 70%
30% .
3.5:
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
0
13
36
93
183
273
352
432
551
548
603
622
742
822
930
909
990
2
11
47
68
129
160
220
282
302
327
326
232
332
369
423
428
469
2
24
83
161
312
433
572
714
853
875
929
854
1074
1191
1353
1337
1459
Page 21

B. &
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
954
940
931
959
908
950
930
919
863
814
645
617
622
673
630
667
648
605
711
749
570
429
313
228
203
142
68
38
20
14
14
10
7
6
5
7
5
3
4
5
3
3
449
462
434
434
381
396
404
438
444
395
315
233
217
222
218
197
194
194
202
124
95
54
46
35
20
16
12
3
2
5
3
2
3
0
0
1
0
2
0
1
0
1
1403
1402
1365
1393
1289
1346
1334
1357
1307
1209
960
850
839
895
848
864
842
799
913
873
665
483
359
263
223
158
80
41
22
19
17
12
10
6
5
8
5
5
4
6
3
4
Page 22

B. &
82
83
84
85
2
2
5
4
25944
0
0
1
0
10782
2
2
6
4
36726
3.2.:

83
79
75
71
67
63
59
55
51
47
43
39
35
31
27
23
-600
-400
-200
200
400
600
800
1000
1200
3.6:
64.225
26.022
90.247
71,2%
28,8%
100,0%
42,9
38,8
41,2
10,5
10,2
10,4
24.909
65.338
90.247
27,6%
72,4%
100,0%
Page 23

B. &
3.7:
68.518
26.372
94.890
72,2%
27,8%
100,0%
17
13
16
29.590
65.300
94.890
31,2%
68,8%
100,0%
43,8
39,2
42,5
3.2.
3.8:
18.069
9.901
70,6
66,8
874
637
16.494
3.297
817
189
758
6.415
27.970
69,2
790
19.791
1.006
7.173
911
865
686
634
269
521
903
676
494
:
1. 69 ( 70,6 ,
66,8 ).
2. 27.970.
3. 64,6% 35,4% .
4. 70,8% , 3,6%
25,6% ().
5. 790 (903 ,
676 , 494 ).
Page 24

B. &
3.3.:

105
99
93
87
81
75
69
63
57
51
45
39
33
27
21
15
9
3
-800
-600
-400
-200
200
400
600
800
1000
1200
3.9:
288
45,1
79
81
109
98
95
104
37
238
42,0
63
46
34
158
90
117
44
526
43,7
72
127
143
256
93
107
41
:
1. 526 .
Page 25

B. &
2. 127, 143
() 256 .
3.4.:

94
89
84
79
74
69
64
59
54
49
44
39
34
29
24
19
14
9
4
-20
-10
10
20
30
40
Page 26

B. &
4. -

:
Page 27

B. &
1.
31/12/2015
2.
( ,
, ,
.)
3.
EVK 2000

, .
3.
. O,
,

.
4.

, .
1:1,
25
24 .
24,
25 26
.
Page 28

B. &
5. ( ,

).
:
1.

( ).
2.

(
14 ).
3.
.
6.

(Projected Benefit Obligation),

.
7.

8.
(
)
2016-2065
Page 29

B. &
9.

. ,
,
(0) .
10.
2,5%
11.

(
)
2,0%
12.
4.

( ).
5.

(
14 ).
6.
.
13.

1.

40
35.000
10.000 .
2. o
40
90
3.283
( 2.501
(. 50
Page 30

B. &
) 2.265).
14.

15 .
(
) 1%.
15.
31/01/2016,
( ),
2,464 .
.
16.
25 . (
).
17.
65% 2016 85%

2026
2065 85%.
18. PSI
PSI
1,86 .
.
1
.
.
Page 31

B. &
5.
5.1. T
. :
1.
( m) a
( m) a
a x: s x |
a
a x
: Dx l x v
2.
N x: s x |
Dxa
( m) a
N x:s x | Nx:s x |
m 1 a
( D Dsa )
2m x
( m) a
( m) a
a y: s y |
: Dya l ya v y
N y: s y |
Dya
( m) a
N y:s y | Ny:s y |
m 1 a
( D Dsa )
2m y
Page 32

B. &
3.
50
( m) a
0,5 1 (cv)
(
cv
)
a x:s x|
1
(
cv
)
4.
50
( m) a
0,5 1 (cv)
(
cv
)
a y:s y|
1
(
cv
)
5.2. :
1.
( m)
Dsa ( m)
Dsa N s
a
as a
s x / a x
Dxa
Dx Ds
a
a x
: Dx l x v
( m)
N s Ns
m 1
D
2m s
N xai
a a
Dx
ai
x
a
a x
: Dx l x v
N xai Dxai Dxai1 Dsai1
Page 33

B. &
a
a x
: Dx l x v
N xaw
a
Dx
aw
x
N xaw Dxaw Dxaw1 Dsaw1 Dsa a sw
N xak
a a
Dx
ak
x
a
a x
: Dx l x v
2.
N xak Dxak Dxak1 Dsak1 Dsa a sk
s y
a ( m)
s
s
a
y
a
s
a
y
( m)
D
D
Ns
a
/a y D a D D
s
: Dya l ya v y
( m)
N s Ns
m 1
D
2m s
N yai
a a
Dy
ai
y
: Dya l ya v y
N yai Dyai Dyai1 Dsai1
Page 34

B. &
5.3. :
1.
( m)
( m)
ax
Nx
Dx
( m)
x
: Dx l x v
Nx Nx
m 1
D
2m x
N x Dx Dx1
N xw
a
Dx
w
x
x
: Dx l x v
N xw Dxw Dxw1
N xk
a
Dx
k
x
x
: Dx l x v
2.
N xk Dxk Dxk1
( m)
( m)
ay
: Dy l y v y
Ny
Dy
( m)
Ny Ny
m 1
D
2m y
Page 35

B. &
N y Dy Dy 1
3.
( m) i
( m) i
ax
Dx
i
: D x v x l
i
( m)i
Nx
m 1 i
D x
2m
N x D x D x 1 D s1 N s
iw
iw
Dx
i
: D x v x l
iw
iw
x
iw
D x D
iw
x 1
s1
Ds as
ik
ik
ax
Dx
i
: D x v x l
4.
ik
ik
ik
ik
D x D x 1 D s1 D s a
Page 36

B. &
( m) i
( m) i
Dy
i
: D y v y l
i
( m)i
y
i
Ny
m 1 i
D y
2m
N y D y D y 1 D s1 N s
5.
()
( m) w
( m) w
Dy
w
( m) w
: D y v y l
w
N y
m 1 w
D y
2m
N y D y D y 1
6.
( )
( m)
a( k ) z |
1 v ( k ) z
1 v
1
: v (1 i )
z=
(k)=
Page 37

B. &
6.

:
()

.
()
.
()
( ), .
Page 38

B. &
6.1.
6.1 6.1.,
1 .
6.1.: (2,5% )

PSI +
1.550.028.346
1.966.865.982
2.598.577.701
2.077.427.731
589.037.204
3.251.256.543
1.502.636.298
3.418.517.683
1.635.949.517
814.597.028
470.538.757
892.321.027
548.330.947
559.197.431
508.556.429
518.171.979
960.312.260
709.057.792
2.464.337.368
2.860.000.000
488.871.685
1.153.477.769
500.750.401
749.292.838
524.738.000
831.931.104
1.106.740.304
3.531.104.875
8.195.381
508.787.499
Page 39

B. &

3.614.085.970
20.026.846.924

(+ PSI &
)

18,05%
3,29%
18,52%
27,30%

31/01/2016

(+
PSI & )
0
20.026.846.924
3.162.889.054
3.539.300.256
30%
79%
6.1.:
4.000.000
3.000.000
2.000.000
1.000.000
-1.000.000
2016
2018
2020
2022
2024
2026
2028
2030
2032
2034
2036
2038
2040
2042
2044
2046
2048
2050
2052
2054
2056
2058
2060
2062
2064
-2.000.000
Page 40

B. &
/,
,
, ,
18,05%
. ()
PSI ,
3,29% .
, (

)
30%.
PSI
79%.
,
.
/ : 130% ,
98%, 96%
.

3,5 . ,
8,1 . .

, 3,162
. .
2056.
Page 41

B. &
6.2. 6.2.,
.
6.2.: (2,5% )
.3986/2011

PSI +

2.295.469.746
2.685.694.072
2.598.577.701
2.077.427.731
945.681.747
869.556.962
892.321.027
548.330.947
724.838.058
737.847.294
518.171.979
960.312.260
709.057.792
2.464.337.368
2.860.000.000
7.862.194.253
26.889.818.936
4.795.949.495
3.279.426.789
3.418.517.683
1.635.949.517
1.819.785.381
1.352.563.776
1.153.477.769
500.750.401
1.782.974.290
1.163.664.673
831.931.104
1.106.740.304
3.531.104.875
8.195.381
508.787.499
0
26.889.818.936
Page 42

B. &

29,24%
(+ PSI &
)

16,81%
29,80%
49,59%

31/01/2016

(+
PSI & )
6.211.186.075
3.539.300.256
25%
55%
6.2.:
.
6.000.000
4.000.000
2.000.000
2065
2063
2061
2059
2057
2055
2053
2051
2049
2047
2045
2043
2041
2039
2037
2035
2033
2031
2029
2027
2025
2023
2021
2019
2017
-2.000.000
2015
-4.000.000
-6.000.000
-8.000.000
-10.000.000
-12.000.000
Page 43

B. &
/,
,
, ,
29% (
18% )
. ()
PSI ,
16,81% (
3,29% )
.
, (

)
25% ( 30%
). PSI

55% ( 79%
).
,

(
1/1/1993) ( ,
).

. /
: 80% , 65%,
60% .

3,5 . ,
8,1 . .
2044.
Page 44

B. &
6.3. 6.3.,
.
6.3.: (2,5% )
PSI +

4.189.261.439
4.550.692.705
2.598.577.701
2.077.427.731
945.681.747
869.556.962
892.321.027
548.330.947
724.838.058
737.847.294
518.171.979
960.312.260
709.057.792
2.464.337.368
2.860.000.000
7.634.922.085
7.515.457.890
2.035.294.896
5.580.664.418
1.529.944.438
1.819.785.381
1.352.563.776
1.153.477.769
500.750.401
1.782.974.290
1.163.664.673
831.931.104
1.106.740.304
3.531.104.875
8.195.381
508.787.499
0
Page 45

B. &

33.281.337.094

(+ PSI &
)

22,94%

31/12/2015
13,21%
25,53%
38,93%
30.421.337.094
8.407.930.884
3.539.300.256
21%
6.3.: o
3.000.000
2.000.000
1.000.000
2065
2063
2061
2059
2057
2055
2053
2051
2049
2047
2045
2043
2041
2039
2037
2035
2033
2031
2029
2027
2025
2023
2021
2019
2017
-1.000.000
2015
-2.000.000
-3.000.000
-4.000.000
-5.000.000
Page 46

B. &
, ,
.
, /
223% .
( ) 7,6
22,94%,
PSI &
13,21%.
2047-2049.
30 .
Page 47

B. &
7.
( , )
(
, , 14
)
40 .

. ,
3 4 ,
,
- ,
15 40 ,
.
,
,
(.
6.3 6.1). ,
,
, 6.3.

6.3.
,

, ,

( )
.
7.1.
.
Page 48

B. &
7.1.:
3,6
18,05%
(3,29%)
2055-2057

14
7,8
29,24%
(16,81%)
2043-2045
7,6
22,94%
(13,21%)
2047-2049
Page 49

B. &
1.
,
,
,
,

.
2.
,
,
. ,

.
3.
. ()
,
, ,

,
.
,
,
Page 50

B. &
4.

.

,
:
,
.
Page 51

B. &
Page 52

ΑΝΑΛΟΓΙΣΤΙΚΗ ΜΕΛΕΤΗ ΤΣΜΕΔΕ

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

ΑΝΑΛΟΓΙΣΤΙΚΗ ΜΕΛΕΤΗ ΤΣΜΕΔΕ

Hochgeladen von

Copyright:

Verfügbare Formate

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

65% 2016 85%

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD

PRUDENTIAL ACTUARIAL SOLUTIONS LTD