DOE 28/01/2022 - Diário Oficial do Estado do Ceará

                            86
DIÁRIO OFICIAL DO ESTADO  |  SÉRIE 3  |  ANO XIV Nº028  | FORTALEZA, 21 DE JANEIRO DE 2022
DEMONSTRATIVO DA PROJEÇÃO ATUARIAL DO REGIME PRÓPRIO DE PREVIDÊNCIA DOS SERVIDORES 
ORÇAMENTO DA SEGURIDADE SOCIAL 
PERÍODO: 2021 A 2096
RREO – ANEXO 10 (LRF, art. 53, § 1º, inciso II) 
Em Reais
PLANO PREVIDENCIÁRIO (PREVID)
EXERCÍCIO
RECEITAS PREVIDENCIÁRIAS (A)
DESPESAS 
PREVIDENCIÁRIAS (B)
RESULTADO 
PREVIDENCIÁRIO (C) = (A - B)
SALDO FINANCEIRO DO EXERCÍCIO (D) = 
(“D” EXERC. ANTERIOR) + (C)
2020
319.336.933,15
31.361.054,64
287.975.878,51
1.138.500.901,97
2021
319.467.437,68
533.026.924,09
-213.559.486,42
924.941.415,55
2022
794.571.292,02
510.373.727,68
284.197.564,34
1.209.138.979,89
2023
864.035.429,74
494.502.972,75
369.532.457,00
1.578.671.436,89
2024
936.999.219,53
473.018.097,22
463.981.122,30
2.042.652.559,19
2025
976.225.271,30
452.124.677,33
524.100.593,97
2.566.753.153,16
2026
1.012.966.520,75
432.020.812,23
580.945.708,53
3.147.698.861,69
2027
1.048.607.722,11
412.542.398,37
636.065.323,74
3.783.764.185,42
2028
1.084.892.693,18
393.803.107,76
691.089.585,42
4.474.853.770,84
2029
1.124.865.980,97
375.783.120,36
749.082.860,61
5.223.936.631,45
2030
1.167.641.255,60
359.392.225,28
808.249.030,32
6.032.185.661,77
2031
1.212.715.649,15
344.887.679,18
867.827.969,97
6.900.013.631,74
2032
1.258.668.647,03
331.794.355,11
926.874.291,92
7.826.887.923,66
2033
1.306.862.407,72
321.588.515,24
985.273.892,48
8.812.161.816,14
2034
1.357.514.899,70
313.939.760,04
1.043.575.139,66
9.855.736.955,80
2035
1.410.414.566,49
308.617.844,72
1.101.796.721,76
10.957.533.677,56
2036
1.462.737.018,06
304.777.119,11
1.157.959.898,95
12.115.493.576,51
2037
1.515.372.650,29
303.544.696,45
1.211.827.953,85
13.327.321.530,36
2038
1.570.530.348,99
306.563.274,96
1.263.967.074,03
14.591.288.604,39
2039
1.626.821.675,16
313.769.916,45
1.313.051.758,71
15.904.340.363,10
2040
1.684.755.196,55
325.964.732,26
1.358.790.464,29
17.263.130.827,39
2041
1.742.868.049,86
344.779.754,95
1.398.088.294,91
18.661.219.122,30
2042
1.803.823.818,25
371.848.652,48
1.431.975.165,77
20.093.194.288,07
2043
1.865.347.507,92
409.101.406,35
1.456.246.101,57
21.549.440.389,64
2044
1.927.835.118,61
448.369.582,98
1.479.465.535,62
23.028.905.925,26
2045
1.985.933.783,41
497.092.446,28
1.488.841.337,13
24.517.747.262,39
2046
2.044.897.953,99
544.854.682,39
1.500.043.271,59
26.017.790.533,99
2047
2.040.892.834,57
596.024.698,85
1.444.868.135,72
27.462.658.669,71
2048
2.108.594.218,30
647.477.144,40
1.461.117.073,91
28.923.775.743,62
2049
2.177.826.592,95
691.180.267,97
1.486.646.324,98
30.410.422.068,60
2050
2.246.158.679,02
733.293.860,67
1.512.864.818,35
31.923.286.886,95
2051
2.313.869.965,81
775.848.740,46
1.538.021.225,34
33.461.308.112,29
2052
2.381.089.186,41
817.472.675,59
1.563.616.510,81
35.024.924.623,10
2053
2.448.224.769,01
858.673.089,51
1.589.551.679,50
36.614.476.302,60
2054
2.515.110.232,36
902.163.531,57
1.612.946.700,79
38.227.423.003,39
2055
2.581.905.182,76
947.125.744,49
1.634.779.438,26
39.862.202.441,66
2056
2.651.396.250,81
988.902.407,35
1.662.493.843,46
41.524.696.285,12
2057
2.719.903.479,27
1.031.593.970,89
1.688.309.508,38
43.213.005.793,49
2058
2.790.658.704,95
1.074.400.549,74
1.716.258.155,21
44.929.263.948,70
2059
2.860.446.354,51
1.119.395.499,25
1.741.050.855,27
46.670.314.803,97
2060
2.931.190.896,33
1.165.415.595,34
1.765.775.300,98
48.436.090.104,95
2061
3.002.199.579,82
1.213.514.851,62
1.788.684.728,19
50.224.774.833,15
2062
3.076.428.331,26
1.259.973.793,46
1.816.454.537,81
52.041.229.370,95
2063
3.148.575.181,80
1.308.412.383,39
1.840.162.798,41
53.881.392.169,36
2064
3.222.848.946,51
1.355.873.571,63
1.866.975.374,89
55.748.367.544,25
2065
3.296.693.559,51
1.405.158.814,52
1.891.534.744,99
57.639.902.289,24
2066
3.373.764.544,62
1.451.461.440,11
1.922.303.104,51
59.562.205.393,75
2067
3.449.940.072,88
1.497.397.776,24
1.952.542.296,64
61.514.747.690,39
2068
3.529.261.219,78
1.538.805.454,36
1.990.455.765,42
63.505.203.455,81
2069
3.609.877.138,82
1.577.394.012,48
2.032.483.126,35
65.537.686.582,15
2070
3.692.946.973,83
1.610.570.375,01
2.082.376.598,82
67.620.063.180,97
2071
3.776.879.713,06
1.642.605.076,15
2.134.274.636,92
69.754.337.817,89
2072
3.863.443.477,24
1.671.258.648,94
2.192.184.828,30
71.946.522.646,19
2073
3.950.788.510,88
1.699.191.431,36
2.251.597.079,53
74.198.119.725,71
2074
4.043.236.981,53
1.720.381.619,69
2.322.855.361,84
76.520.975.087,55
2075
4.135.970.912,01
1.741.499.922,16
2.394.470.989,84
78.915.446.077,39
2076
4.233.804.446,67
1.756.907.470,99
2.476.896.975,68
81.392.343.053,07
2077
4.331.505.809,35
1.774.043.133,45
2.557.462.675,90
83.949.805.728,97
2078
4.435.528.638,31
1.786.417.617,37
2.649.111.020,94
86.598.916.749,91
2079
4.540.933.291,92
1.797.463.814,16
2.743.469.477,75
89.342.386.227,66
2080
4.652.011.179,53
1.804.409.451,62
2.847.601.727,90
92.189.987.955,56
2081
4.764.809.216,77
1.813.735.002,74
2.951.074.214,03
95.141.062.169,59
2082
4.884.616.921,36
1.815.834.798,72
3.068.782.122,64
98.209.844.292,23
2083
5.007.570.560,66
1.817.549.879,12
3.190.020.681,54
101.399.864.973,77
2084
5.136.269.642,12
1.815.637.319,36
3.320.632.322,76
104.720.497.296,53
2085
5.267.770.716,63
1.815.402.501,90
3.452.368.214,73
108.172.865.511,25
2086
5.407.452.328,48
1.811.664.174,22
3.595.788.154,26
111.768.653.665,51
2087
5.551.231.668,66
1.809.029.345,89
3.742.202.322,77
115.510.855.988,28
2088
5.702.621.603,28
1.803.091.527,28
3.899.530.076,00
119.410.386.064,28
2089
5.857.832.744,71
1.798.032.720,74
4.059.800.023,98
123.470.186.088,26
2090
6.019.960.628,44
1.794.975.583,78
4.224.985.044,66
127.695.171.132,92
2091
6.188.771.856,21
1.792.806.730,88
4.395.965.125,34
132.091.136.258,26
2092
6.366.030.351,05
1.788.485.288,40
4.577.545.062,65
136.668.681.320,91
2093
6.547.702.955,90
1.786.567.791,66
4.761.135.164,24
141.429.816.485,15
2094
6.737.667.393,93
1.786.123.938,83
4.951.543.455,10
146.381.359.940,25
2095
6.935.605.155,54
1.786.663.755,28
5.148.941.400,26
151.530.301.340,50
2096
7.109.637.816,40
1.785.392.286,87
5.324.245.529,53
156.854.546.870,04
PLANO FINANCEIRO (FUNAPREV E PREVMILITAR)