DOE 30/01/2023 - Diário Oficial do Estado do Ceará

                            67
DIÁRIO OFICIAL DO ESTADO  |  SÉRIE 3  |  ANO XV Nº021  | FORTALEZA, 30 DE JANEIRO DE 2023
EXERCÍCIO
RECEITAS 
PREVIDENCIÁRIAS
DESPESAS 
PREVIDENCIÁRIAS
RESULTADO 
PREVIDENCIÁRIO
SALDO FINANCEIRO DO 
EXERCÍCIO
VALOR (A)
VALOR (B)
VALOR (C) = (A-B)
VALOR (D) = (D EXERC. 
ANTERIOR) + (C)
2085
13.833.415,54
346.703,15
13.486.712,39
292.415.321,52
2086
14.480.747,12
272.577,91
14.208.169,21
306.623.490,73
2087
15.166.215,22
209.294,46
14.956.920,76
321.580.411,49
2088
15.891.053,40
156.364,66
15.734.688,74
337.315.100,23
2089
16.656.565,45
113.275,24
16.543.290,21
353.858.390,44
2090
17.464.134,48
79.467,06
17.384.667,42
371.243.057,86
2091
18.315.181,27
54.116,47
18.261.064,80
389.504.122,66
2092
19.211.106,32
35.839,16
19.175.267,16
408.679.389,82
2093
20.153.386,95
22.996,27
20.130.390,68
428.809.780,50
2094
21.143.724,66
14.243,48
21.129.481,18
449.939.261,68
2095
22.184.025,55
8.464,08
22.175.561,47
472.114.823,15
2096
23.276.375,18
4.675,42
23.271.699,76
495.386.522,91
2097
24.423.087,13
2.231,37
24.420.855,76
519.807.378,67
2098
25.626.696,44
808,77
25.625.887,67
545.433.266,34
2099
26.889.901,69
174,91
26.889.726,78
572.322.993,12
2100
28.215.526,71
13,21
28.215.513,50
600.538.506,62
2101
29.606.548,39
0,10
29.606.548,29
630.145.054,91
2102
31.066.151,21
0,00
31.066.151,21
661.211.206,12
2103
32.597.712,46
0,00
32.597.712,46
693.808.918,58
Elmano de Freitas da Costa
CHEFE DO PODER EXECUTIVO
GOVERNADOR DO ESTADO
Saulo Moreira Braga
ORIENTADOR DE CÉLULA
CONTADOR CRC-CE  015129/O-5
DEMONSTRATIVO DA PROJEÇÃO ATUARIAL DO REGIME PRÓPRIO DE PREVIDÊNCIA DOS SERVIDORES
ORÇAMENTOS DA SEGURIDADE SOCIAL
PERÍODO: 2022 A 2097
RREO - ANEXO 10 (LRF, art. 4º, § 2º, inciso IV, alínea “a”) 
 
 
 
 
 
 
 
R$ 1,00
PLANO PREVIDENCIÁRIO (PREVID)
EXERCÍCIO
RECEITAS
PREVIDENCIÁRIAS
(A)
DESPESAS
PREVIDENCIÁRIAS
(B)
RESULTADO
PREVIDENCIÁRIO
(C) = (A-B)
SALDO FINANCEIRO DO 
EXERCÍCIO (D) = (D EXERCÍCIO 
ANTERIOR) + (C)
2021
364.070.764,25
501.287.627,72
-137.216.863,47
997.982.909,85
2022
895.425.219,58
555.386.590,04
340.038.629,54
1.338.021.539,39
2023
953.566.325,98
532.452.219,63
421.114.106,34
1.759.135.645,73
2024
1.036.953.869,18
516.235.832,29
520.718.036,89
2.279.853.682,62
2025
1.137.798.348,03
496.023.838,53
641.774.509,50
2.921.628.192,12
2026
1.190.335.430,20
476.015.107,03
714.320.323,16
3.635.948.515,28
2027
1.242.274.579,47
456.865.828,17
785.408.751,30
4.421.357.266,58
2028
1.292.464.329,90
438.675.119,19
853.789.210,71
5.275.146.477,29
2029
1.345.271.403,93
421.875.623,49
923.395.780,44
6.198.542.257,73
2030
1.396.347.020,19
406.499.014,73
989.848.005,47
7.188.390.263,20
2031
1.450.137.197,82
392.080.899,20
1.058.056.298,62
8.246.446.561,82
2032
1.506.500.647,92
381.753.115,14
1.124.747.532,77
9.371.194.094,59
2033
1.564.469.233,13
374.844.924,00
1.189.624.309,13
10.560.818.403,72
2034
1.623.520.725,75
372.099.709,72
1.251.421.016,02
11.812.239.419,74
2035
1.681.752.545,55
385.575.699,72
1.296.176.845,83
13.108.416.265,57
2036
1.742.425.529,46
394.510.399,17
1.347.915.130,30
14.456.331.395,87
2037
1.803.679.800,18
403.332.634,68
1.400.347.165,50
15.856.678.561,37
2038
1.865.769.511,11
412.063.563,49
1.453.705.947,62
17.310.384.508,99
2039
1.925.471.477,14
428.838.398,17
1.496.633.078,97
18.807.017.587,96
2040
1.993.376.638,60
447.782.193,40
1.545.594.445,20
20.352.612.033,16
2041
2.057.763.472,60
470.846.634,29
1.586.916.838,30
21.939.528.871,46
2042
2.124.234.157,64
497.188.175,51
1.627.045.982,13
23.566.574.853,59
2043
2.190.251.978,26
532.146.978,66
1.658.104.999,59
25.224.679.853,19
2044
2.257.703.289,34
572.934.215,34
1.684.769.074,01
26.909.448.927,19
2045
2.324.329.648,67
622.554.047,11
1.701.775.601,56
28.611.224.528,75
2046
2.393.650.588,99
677.160.316,78
1.716.490.272,21
30.327.714.800,96
2047
2.396.231.872,01
734.064.204,74
1.662.167.667,27
31.989.882.468,23
2048
2.473.848.443,42
797.762.410,65
1.676.086.032,77
33.665.968.501,00
2049
2.550.517.085,69
867.433.223,69
1.683.083.862,00
35.349.052.363,00
2050
2.625.502.619,43
944.092.073,77
1.681.410.545,66
37.030.462.908,66
2051
2.702.023.479,44
1.016.979.874,05
1.685.043.605,39
38.715.506.514,05
2052
2.781.804.155,07
1.085.051.455,75
1.696.752.699,33
40.412.259.213,37
2053
2.858.756.769,82
1.150.617.086,54
1.708.139.683,28
42.120.398.896,66
2054
2.933.404.966,94
1.218.252.750,62
1.715.152.216,32
43.835.551.112,98
2055
3.009.001.539,45
1.284.658.045,86
1.724.343.493,59
45.559.894.606,57
2056
3.083.760.670,36
1.348.378.843,80
1.735.381.826,56
47.295.276.433,13
2057
3.158.882.977,56
1.407.639.443,15
1.751.243.534,41
49.046.519.967,54
2058
3.234.081.610,51
1.465.566.530,33
1.768.515.080,18
50.815.035.047,72
2059
3.308.128.275,76
1.524.961.718,44
1.783.166.557,32
52.598.201.605,04
2060
3.382.864.695,62
1.581.338.079,30
1.801.526.616,32
54.399.728.221,37
2061
3.456.429.005,56
1.636.971.141,04
1.819.457.864,52
56.219.186.085,88
2062
3.531.523.078,82
1.690.931.350,27
1.840.591.728,56
58.059.777.814,44
2063
3.609.152.055,84
1.739.930.913,75
1.869.221.142,09
59.928.998.956,53
2064
3.684.947.087,95
1.789.034.515,38
1.895.912.572,57
61.824.911.529,11
2065
3.762.642.507,27
1.835.905.296,61
1.926.737.210,67
63.751.648.739,77
2066
3.840.400.889,91
1.883.564.946,74
1.956.835.943,17
65.708.484.682,94
2067
3.920.653.409,41
1.927.425.475,77
1.993.227.933,64
67.701.712.616,58
2068
4.001.816.394,53
1.967.301.994,82
2.034.514.399,70
69.736.227.016,29
2069
4.084.874.905,13
2.002.134.284,48
2.082.740.620,65
71.818.967.636,94
2070
4.169.866.955,73
2.031.782.203,25
2.138.084.752,47
73.957.052.389,41