DOE 24/07/2023 - Diario Oficial do Estado do Ceara - Caderno 1
Baixar página em PDF · Criar alerta deste tema
O visualizador interativo precisa de JavaScript — baixe a página original em PDF.
TEXTO OFICIAL · ÍNTEGRA
20 DIÁRIO OFICIAL DO ESTADO | SÉRIE 3 | ANO XV Nº138 | FORTALEZA, 24 DE JULHO DE 2023
| PROJEÇÃO ATUARIAL DO REG ~~FUNDO EM CAPI~~ |
IME PRÓPRIO DE PREVIDÊNCIA DOS SERVIDORES ~~TALIZAÇÃO (PLANO PREVIDENCIÁRIO)~~ |
|---|---|
| Receitas Previdenciárias EXERCÍCIO |
Despesas Previdenciárias Resultado Previdenciário Saldo Financeiro do Exercício |
| (a) | (b) (c) =(a-b) (d) =(d Exercício Anterior) + |
| 2022 757.071.320,27 2023 803.434.970,28 |
517.402.828,61 239.668.491,66 1.239.817.680,85 530.628.651,57 272.806.318,71 1.512.623.999,56 |
| 2024 1.106.265.68462 |
516.963.29990 589.302.38472 2.101.926.38428 |
| , 2025 121189791792 |
, , , 50589230727 70600561065 280793199493 |
| ..., 2026 132773137740 |
.., .., ..., 48505628199 84267509541 365060709034 |
| ..., |
.., .., ..., |
| 2027 1.387.973.962,37 2028 1.445.002.474,22 |
465.264.320,10 922.709.642,27 4.573.316.732,61 447.281.260,64 997.721.213,58 5.571.037.946,19 |
| 2029 1.503.439.470,23 |
430.639.154,56 1.072.800.315,68 6.643.838.261,87 |
| 2030 1.570.694.862,51 |
415.944.132,67 1.154.750.729,84 7.798.588.991,70 |
| 2031 1.635.788.35117 |
402.869.360641.232.918.99053 9.031.507.98223 |
| , 2032 170854496624 |
, , , 39035170465131819326159 1034970124382 |
| ..., 2033 1.777.102.395,29 |
.., ..., ..., 383.315.923,11 1.393.786.472,18 11.743.487.716,00 |
| 2034 1.843.837.227,07 2035 1.919.151.954,59 |
394.523.402,84 1.449.313.824,24 13.192.801.540,24 416.226.073,40 1.502.925.881,19 14.695.727.421,43 |
| 2036 1.991.776.773,18 |
427.094.469,30 1.564.682.303,87 16.260.409.725,30 |
| 2037 2.064.814.253,57 |
440.602.383,11 1.624.211.870,47 17.884.621.595,77 |
| 2038 2.139.520.712,78 2039 221594219342 |
455.692.561,82 1.683.828.150,96 19.568.449.746,73 47330811455174263407886 2131108382560 |
| ..., 2040 2.291.564.451,65 |
.., ..., ..., 504.075.727,68 1.787.488.723,97 23.098.572.549,57 |
| 2041 2.375.659.577,03 |
534.563.247,44 1.841.096.329,59 24.939.668.879,16 |
| 2042 2.454.673.829,76 2043 2.534.692.830,82 |
567.890.773,19 1.886.783.056,58 26.826.451.935,74 612.999.213,87 1.921.693.616,95 28.748.145.552,68 |
| 2044 2.616.094.907,48 |
665.960.034,59 1.950.134.872,90 30.698.280.425,58 |
| 2045 269701046777 |
73222119709196478927068 3266306969626 |
| ..., 2046 277808747767 |
.., ..., ..., 80369650228197439097539 3463746067165 |
| ..., 2047 2.857.430.206,07 |
.., ..., ..., 881.404.464,93 1.976.025.741,14 36.613.486.412,79 |
| 2048 2.868.087.125,28 |
959.546.162,32 1.908.540.962,96 38.522.027.375,75 |
| 2049 2.956.923.501,23 2050 3.050.742.351,47 |
1.040.938.407,85 1.915.985.093,38 40.438.012.469,13 1.119.461.189,24 1.931.281.162,23 42.369.293.631,36 |
| 2051 3.138.111.671,27 2052 323619996036 |
1.203.525.115,12 1.934.586.556,15 44.303.880.187,51 127907126980195712869056 4626100887807 |
| ..., 2053 332228598442 |
..., ..., ..., 135199991249197028607193 4823129495000 |
| ..., 2054 3.410.181.422,37 |
..., ..., ..., 1.426.342.147,00 1.983.839.275,37 50.215.134.225,37 |
| 2055 3.494.447.423,83 |
1.499.256.556,76 1.995.190.867,08 52.210.325.092,44 |
| 2056 3.581.826.332,34 2057 3.667.188.104,49 |
1.570.410.794,68 2.011.415.537,66 54.221.740.630,10 1.638.820.080,46 2.028.368.024,03 56.250.108.654,13 |
| 2058 3.755.298.53095 |
1.702.808.534262.052.489.99668 58.302.598.65081 |
| , 2059 3.840.409.616,85 |
, , , 1.767.855.429,86 2.072.554.186,99 60.375.152.837,81 |
| 2060 3.927.081.014,15 |
1.831.819.572,28 2.095.261.441,88 62.470.414.279,68 |
| 2061 4.013.145.867,70 |
1.895.906.497,04 2.117.239.370,66 64.587.653.650,35 |
| 2062 4.098.202.283,24 |
1.964.532.304,54 2.133.669.978,70 66.721.323.629,05 |
| 2063 4.192.278.726,86 |
2.022.655.505,29 2.169.623.221,57 68.890.946.850,62 |
| 2064 4.278.656.485,49 |
2.077.916.431,35 2.200.740.054,14 71.091.686.904,76 |
| 2065 4.370.190.193,89 2066 4.460.378.640,34 |
2.132.508.496,46 2.237.681.697,43 73.329.368.602,19 2.187.204.130,37 2.273.174.509,96 75.602.543.112,15 |
| 2067 4.551.207.960,36 |
2.240.037.299,23 2.311.170.661,14 77.913.713.773,29 |
| 2068 4.646.511.715,09 |
2.290.618.172,24 2.355.893.542,85 80.269.607.316,14 |
| 2069 4.741.883.306,87 2070 484110122068 |
2.336.281.028,64 2.405.602.278,23 82.675.209.594,37 237243290233246866831835 8514387791272 |
| ..., |
..., ..., ..., |
| 2071 4.940.547.698,48 |
2.405.069.532,79 2.535.478.165,69 87.679.356.078,40 |
| 2072 5.042.714.881,78 2073 5.142.963.269,68 |
2.435.543.579,82 2.607.171.301,96 90.286.527.380,36 2.472.845.082,27 2.670.118.187,41 92.956.645.567,77 |
| 2074 5.254.467.37961 |
2.507.826.06357 2.746.641.31604 95.703.286.88381 |
| , 2075 536440583954 |
,, , 253107121081283333462872 9853662151253 |
| ..., 2076 5.480.965.880,53 |
..., ..., ..., 2.549.723.208,35 2.931.242.672,18 101.467.864.184,71 |
| 2077 5.595.308.291,32 |
2.568.392.262,51 3.026.916.028,81 104.494.780.213,52 |
| 2078 5.719.711.880,77 |
2.583.689.377,43 3.136.022.503,35 107.630.802.716,87 |
| 2079 5.842.709.553,82 |
2.602.986.882,86 3.239.722.670,96 110.870.525.387,82 |
| 2080 5.976.268.112,76 2081 610910903642 |
2.612.111.259,30 3.364.156.853,46 114.234.682.241,28 262390111763348520791879 11771989016008 |
| ..., |
..., ..., ..., |
| 2082 6.250.585.336,83 2083 6.393.442.744,35 |
2.629.223.521,09 3.621.361.815,73 121.341.251.975,81 2.636.829.898,01 3.756.612.846,34 125.097.864.822,15 |
| 2084 6.543.528.994,10 |
2.648.237.153,05 3.895.291.841,05 128.993.156.663,20 |
| 2085 6.701.138.16582 |
2.655.945.82934 4.045.192.33647 133.038.348.99967 |
| , 2086 6.865.150.696,75 |
,, , 2.657.619.219,91 4.207.531.476,84 137.245.880.476,51 |
| 2087 7.032.270.112,72 |
2.660.210.063,27 4.372.060.049,45 141.617.940.525,96 |
| 2088 7.207.945.655,18 |
2.662.276.626,50 4.545.669.028,68 146.163.609.554,64 |
| 2089 7.388.117.981,61 2090 7.578.389.721,96 |
2.666.915.265,12 4.721.202.716,50 150.884.812.271,14 2.671.792.584,45 4.906.597.137,52 155.791.409.408,65 |
| 2091 777486945591 |
267325845357510161100234 16089302041100 |
| ..., 2092 798105422150 |
..., ..., ..., 266984624376531120797774 16620422838874 |
| ..., 2093 8.193.033.503,61 |
..., ..., ..., 2.666.381.798,42 5.526.651.705,19 171.730.880.093,93 |
| 2094 8.415.167.498,57 2095 8.642.586.835,55 |
2.661.175.252,33 5.753.992.246,24 177.484.872.340,17 2.661.089.813,38 5.981.497.022,17 183.466.369.362,34 |
| 2096 8.885.996.940,89 2097 913295951266 |
2.658.287.628,44 6.227.709.312,46 189.694.078.674,80 265512368455647783582811 19617191450291 |
| ..., 2098 9.345.186.229,23 |
..., ..., ..., 2.651.048.822,14 6.694.137.407,09 202.866.051.910,00 |