DOE 29/01/2021 - Diário Oficial do Estado do Ceará

                            ANO
RECEITAS PREVIDENCIÁRIAS (A)
DESPESAS 
PREVIDENCIÁRIAS (B)
RESULTADO 
PREVIDENCIÁRIO ANUAL 
(C) = (A-B)
SALDO FINANCEIRO DO 
EXERCÍCIO (D) = (“D” 
EXERCÍCIO ANTERIOR) + ( C )
2022
 15.451.650,56 
 10.744.144,80 
 4.707.505,76 
 138.126.958,58 
2023
 15.563.986,26 
 12.040.645,23 
 3.523.341,03 
 141.650.299,61 
2024
 15.604.510,30 
 13.319.015,98 
 2.285.494,33 
 143.935.793,94 
2025
 15.644.108,43 
 13.757.775,51 
 1.886.332,92 
 145.822.126,86 
2026
 15.676.818,64 
 13.973.761,17 
 1.703.057,47 
 147.525.184,33 
2027
 15.651.536,75 
 14.582.693,73 
 1.068.843,03 
 148.594.027,35 
2028
 15.648.583,16 
 14.508.211,19 
 1.140.371,97 
 149.734.399,32 
2029
 15.620.063,74 
 14.653.641,94 
 966.421,80 
 150.700.821,12 
2030
 15.574.501,70 
 14.773.365,96 
 801.135,74 
 151.501.956,86 
2031
 15.533.975,24 
 14.637.860,61 
 896.114,63 
 152.398.071,49 
2032
 15.390.244,52 
 15.496.644,05 
 (106.399,53)
 152.291.671,96 
2033
 15.260.627,28 
 15.513.207,98 
 (252.580,71)
 152.039.091,25 
2034
 15.117.567,77 
 15.456.529,60 
 (338.961,83)
 151.700.129,42 
2035
 14.942.722,54 
 15.551.358,44 
 (608.635,90)
 151.091.493,52 
2036
 14.591.612,79 
 17.151.173,57 
 (2.559.560,78)
 148.531.932,74 
2037
 14.292.408,14 
 16.964.103,41 
 (2.671.695,26)
 145.860.237,47 
2038
 13.965.708,57 
 16.859.898,97 
 (2.894.190,40)
 142.966.047,07 
2039
 13.611.130,13 
 16.818.996,13 
 (3.207.866,00)
 139.758.181,07 
2040
 13.150.034,13 
 17.536.789,73 
 (4.386.755,61)
 135.371.425,47 
2041
 12.741.713,58 
 16.937.342,44 
 (4.195.628,86)
 131.175.796,60 
2042
 12.317.134,01 
 16.535.506,88 
 (4.218.372,87)
 126.957.423,73 
2043
 11.843.587,15 
 16.549.934,40 
 (4.706.347,26)
 122.251.076,47 
2044
 11.380.059,23 
 16.091.248,00 
 (4.711.188,77)
 117.539.887,71 
2045
 10.891.533,95 
 15.832.319,62 
 (4.940.785,67)
 112.599.102,04 
2046
 10.366.146,43 
 15.771.727,74 
 (5.405.581,31)
 107.193.520,72 
2047
 9.854.534,10 
 15.251.681,18 
 (5.397.147,08)
 101.796.373,64 
2048
 9.363.665,66 
 14.503.862,84 
 (5.140.197,18)
 96.656.176,46 
2049
 8.887.870,25 
 13.755.396,21 
 (4.867.525,96)
 91.788.650,50 
2050
 8.429.071,02 
 13.010.667,33 
 (4.581.596,31)
 87.207.054,19 
2051
 7.968.237,29 
 12.490.975,77 
 (4.522.738,48)
 82.684.315,72 
2052
 7.534.965,57 
 11.762.913,20 
 (4.227.947,63)
 78.456.368,09 
2053
 7.122.823,65 
 11.050.697,69 
 (3.927.874,04)
 74.528.494,05 
2054
 6.732.862,19 
 10.357.601,81 
 (3.624.739,62)
 70.903.754,43 
2055
 6.365.935,79 
 9.686.616,55 
 (3.320.680,76)
 67.583.073,67 
2056
 6.022.626,98 
 9.040.103,76 
 (3.017.476,78)
 64.565.596,89 
2057
 5.703.273,26 
 8.419.820,85 
 (2.716.547,58)
 61.849.049,30 
2058
 5.408.049,58 
 7.827.182,82 
 (2.419.133,24)
 59.429.916,07 
2059
 5.136.978,77 
 7.263.267,20 
 (2.126.288,43)
 57.303.627,64 
2060
 4.889.810,43 
 6.728.242,61 
 (1.838.432,18)
 55.465.195,45 
2061
 4.666.118,24 
 6.221.626,27 
 (1.555.508,03)
 53.909.687,42 
2062
 4.465.418,97 
 5.742.666,77 
 (1.277.247,80)
 52.632.439,62 
2063
 4.287.276,56 
 5.290.727,85 
 (1.003.451,29)
 51.628.988,34 
2064
 4.131.224,00 
 4.864.962,04 
 (733.738,04)
 50.895.250,30 
2065
 3.996.744,62 
 4.464.202,12 
 (467.457,51)
 50.427.792,79 
2066
 3.883.317,75 
 4.087.106,52 
 (203.788,77)
 50.224.004,02 
2067
 3.790.453,06 
 3.732.249,72 
 58.203,35 
 50.282.207,36 
2068
 3.717.766,25 
 3.398.408,66 
 319.357,59 
 50.601.564,95 
2069
 3.664.915,96 
 3.084.318,88 
 580.597,08 
 51.182.162,03 
2070
 3.631.566,92 
 2.788.496,93 
 843.070,00 
 52.025.232,03 
2071
 3.617.529,59 
 2.509.799,32 
 1.107.730,27 
 53.132.962,30 
2072
 3.622.787,61 
 2.247.596,75 
 1.375.190,85 
 54.508.153,15 
2073
 3.647.454,98 
 2.001.673,71 
 1.645.781,27 
 56.153.934,43 
2074
 3.691.654,36 
 1.771.772,12 
 1.919.882,24 
 58.073.816,66 
2075
 3.755.537,76 
 1.557.673,28 
 2.197.864,49 
 60.271.681,15 
2076
 3.839.323,98 
 1.359.365,89 
 2.479.958,09 
 62.751.639,24 
2077
 3.943.249,19 
 1.176.855,45 
 2.766.393,74 
 65.518.032,98 
2078
 4.067.553,97 
 1.010.101,79 
 3.057.452,18 
 68.575.485,17 
2079
 4.212.455,29 
 858.884,13 
 3.353.571,16 
 71.929.056,32 
2080
 4.378.174,55 
 722.885,82 
 3.655.288,73 
 75.584.345,06 
2081
 4.564.926,79 
 601.621,38 
 3.963.305,41 
 79.547.650,47 
2082
 4.772.902,66 
 494.316,23 
 4.278.586,43 
 83.826.236,90 
2083
 5.002.339,64 
 400.152,83 
 4.602.186,82 
 88.428.423,72 
2084
 5.253.561,57 
 318.418,91 
 4.935.142,66 
 93.363.566,38 
2085
 5.526.947,07 
 248.373,33 
 5.278.573,74 
 98.642.140,12 
2086
 5.822.929,39 
 189.227,02 
 5.633.702,37 
 104.275.842,49 
2087
 6.142.050,89 
 140.356,46 
 6.001.694,42 
 110.277.536,91 
2088
 6.484.928,83 
 101.164,83 
 6.383.764,00 
 116.661.300,91 
2089
 6.852.175,12 
 70.718,02 
 6.781.457,10 
 123.442.758,02 
2090
 7.244.437,34 
 47.844,67 
 7.196.592,67 
 130.639.350,68 
2091
 7.662.466,39 
 31.360,40 
 7.631.105,99 
 138.270.456,67 
2092
 8.107.107,01 
 19.988,50 
 8.087.118,51 
 146.357.575,19 
2093
 8.579.305,61 
 12.346,15 
 8.566.959,47 
 154.924.534,65 
2094
 9.080.203,44 
 7.302,67 
 9.072.900,77 
 163.997.435,42 
2095
 9.611.164,86 
 4.120,08 
 9.607.044,78 
 173.604.480,20
Data Base dos Dados da Avaliação
31/12/2019
Crescimento Real de Remunerações de Ativos
1,00%
Crescimento Real de Proventos de Inativos
0,00%
Taxa Média de Inflação
Não considerada
Taxa de Crescimento do PIB
Não considerada
Taxa de Juros Real Annual
5,86%
Experiência de Mortalidade e Sobrevivência de Válidos e Inválidos
IBGE 2019 ambos os sexos
Experiência de Entrada em Invalidez
Álvaro Vindas
Gerações Futuras ou Novos Entrados
Não considerada
    
Fonte: Vesting Consultoria Financeira e Atuarial; Atuário Responsável: Vicente Aderson Paz Sales (MIBA 1155)    
33
DIÁRIO OFICIAL DO ESTADO  |  SÉRIE 3  |  ANO XIII Nº022  | FORTALEZA, 29 DE JANEIRO DE 2021