DOEAM 27/01/2021 - Diário Oficial do Estado do Amazonas - Tipo 1

                            Manaus, quarta-feira, 27 de janeiro de 2021 | Poder Executivo - Seção II | Pág 9
Diário Oficial do Estado do Amazonas
Demonstrativo da Projeção Atuarial do Regime Próprio de Previdência Social dos Servidores Públicos. Orçamento da Seguridade Social. Período 2019 
a 2094.
ANDRÉ LUIZ NUNES ZOGAHIB
Diretor-Presidente do Fundo Previdenciário do Estado do Amazonas
<#E.G.B#33986#9#35069/>
PROJEÇÕES ATUARIAIS DO RREO
 
GOVERNO DO ESTADO DO AMAZONAS
 
RELATÓRIO RESUMIDO DA EXECUÇÃO ORÇAMENTÁRIA
 
DEMONSTRATIVO DA PROJEÇÃO ATUARIAL DO REGIME PRÓPRIO DE PREVIDÊNCIA SOCIAL 
 
DOS SERVIDORES PÚBLICOS -FPREV
 
ORÇAMENTO DA SEGURIDADE SOCIAL
 
2019 a 2094
 
 
 
 
RREO – Anexo 10 (LRF art. 53, § 1º, inciso II)
 
 
 
 
 
 
        R$ 1,00 
ANO 
RECEITAS PREVIDENCIÁRIAS
 
(a) 
 
DESPESAS 
PREVIDENCIÁRIAS
(b) 
 
RESULTADO 
PREVIDENCIÁRIO
(c) = (a-b) 
SALDO FINANCEIRO 
DO EXERCÍCIO
 
(d) = (d “anterior” + c)
 
2019 
623.194.357,96 
26.826.045,52 
596.368.312,44 
5.366.939.392,93  
2020 
938.755.140,97 
52.426.885,19 
886.328.255,78 
6.253.267.648,71  
2021 
1.011.355.827,80 
66.549.740,16 
944.806.087,64 
7.198.073.736,36  
2022 
1.086.846.162,25 
82.827.383,26 
1.004.018.778,99 
8.202.092.515,35  
2023 
1.166.449.578,88 
102.749.338,09 
1.063.700.240,79 
9.265.792.756,14  
2024 
1.249.228.217,58 
125.476.529,84 
1.123.751.687,74 
10.389.544.443,88  
2025 
1.335.744.759,43 
148.958.454,86 
1.186.786.304,57 
11.576.330.748,45  
2026 
1.424.795.274,14 
176.508.198,39 
1.248.287.075,75 
12.824.617.824,20  
2027 
1.518.043.373,74 
216.836.551,55 
1.301.206.822,19 
14.125.824.646,39  
2028 
1.611.782.919,72 
263.464.523,38 
1.348.318.396,34 
15.474.143.042,73  
2029 
1.707.977.487,32 
306.598.928,77 
1.401.378.558,55 
16.875.521.601,28  
2030 
1.805.617.200,73 
355.382.686,32 
1.450.234.514,41 
18.325.756.115,69  
2031 
1.903.665.401,41 
415.521.603,86 
1.488.143.797,55 
19.813.899.913,24  
2032 
2.002.673.272,10 
476.081.538,18 
1.526.591.733,92 
21.340.491.647,16  
2033 
2.099.305.317,36 
547.120.040,68 
1.552.185.276,68 
22.892.676.923,84  
2034 
2.192.889.463,49 
645.772.690,77 
1.547.116.772,72 
24.439.793.696,56  
2035 
2.269.468.275,61 
832.007.738,69 
1.437.460.536,92 
25.877.254.233,48  
2036 
2.335.339.920,62 
1.034.623.276,83 
1.300.716.643,79 
27.177.970.877,27  
2037 
2.394.301.166,37 
1.269.487.978,99 
1.124.813.187,38 
28.302.784.064,65  
2038 
2.449.200.873,02 
1.384.141.483,31 
1.065.059.389,71 
29.367.843.454,37  
2039 
2.484.211.123,31 
1.653.400.600,67 
830.810.522,64 
30.198.653.977,00  
2040 
2.501.332.032,49 
1.858.466.736,40 
642.865.296,09 
30.841.519.273,09  
2041 
2.518.534.533,65 
1.971.679.646,52 
546.854.887,13 
31.388.374.160,22  
2042 
2.497.978.242,60 
2.504.178.870,67 
(6.200.628,07) 
31.382.173.532,15  
2043 
2.474.917.826,98 
2.610.278.858,34 
(135.361.031,36) 
31.246.812.500,79  
2044 
2.440.837.604,75 
2.711.307.538,25 
(270.469.933,50) 
30.976.342.567,28  
2045 
2.391.447.998,36 
2.866.722.895,34 
(475.274.896,98) 
30.501.067.670,30  
2046 
2.333.335.346,81 
2.940.746.316,26 
(607.410.969,45) 
29.893.656.700,85  
2047 
2.272.152.157,70 
2.980.797.608,57 
(708.645.450,87) 
29.185.011.249,98  
2048 
2.208.409.841,49 
2.995.139.586,53 
(786.729.745,04) 
28.398.281.504,94  
2049 
2.143.513.029,38 
2.987.434.600,45 
(843.921.571,07) 
27.554.359.933,87  
2050 
2.074.945.942,17 
2.964.651.584,58 
(889.705.642,41) 
26.664.654.291,47  
2051 
2.002.160.678,76 
2.938.217.557,89 
(936.056.879,13) 
25.728.597.412,33  
2052 
1.928.166.363,63 
2.899.212.587,57 
(971.046.223,94) 
24.757.551.188,39 
2053 
1.854.348.561,27 
2.843.742.817,53 
(989.394.256,26) 
23.768.156.932,13  
2054 
1.781.397.815,28 
2.771.762.664,62 
(990.364.849,34) 
22.777.792.082,79  
2055 
1.708.254.684,54 
2.693.387.692,65 
(985.133.008,11) 
21.792.659.074,67  
2056 
1.635.389.784,01 
2.608.765.357,25 
(973.375.573,24) 
20.819.283.501,43 
2057 
1.563.178.341,30 
2.518.494.337,41 
(955.315.996,11) 
19.863.967.505,33 
2058 
1.492.222.527,37 
2.422.345.117,73 
(930.122.590,36) 
18.933.844.914,97 
2059 
1.422.541.935,81 
2.321.958.932,07 
(899.416.996,26) 
18.034.427.918,71 
2060 
1.354.347.231,43 
2.218.152.076,09 
(863.804.844,66) 
17.170.623.074,05 
2061 
1.287.980.355,06 
2.111.334.157,13 
(823.353.802,07) 
16.347.269.271,99 
2062 
1.223.781.164,62 
2.001.999.818,76 
(778.218.654,14) 
15.569.050.617,85 
2063 
1.162.102.933,10 
1.890.663.440,89 
(728.560.507,79) 
14.840.490.110,06 
2064 
1.103.294.689,33 
1.777.893.985,17 
(674.599.295,84) 
14.165.890.814,22 
2065 
1.047.695.807,92 
1.664.305.178,07 
(616.609.370,15) 
13.549.281.444,07 
2066 
995.631.473,18 
1.550.547.827,70 
(554.916.354,52) 
12.994.365.089,55 
2067 
947.408.456,77 
1.437.295.225,19 
(489.886.768,42) 
12.504.478.321,12 
2068 
903.309.701,89 
1.325.228.736,67 
(421.919.034,78) 
12.082.559.286,35 
2069 
863.593.126,58 
1.215.029.351,17 
(351.436.224,59) 
11.731.123.061,75 
2070 
828.486.866,79 
1.107.360.500,78 
(278.873.633,99) 
11.452.249.427,76 
2071 
798.188.072,52 
1.002.860.028,53 
(204.671.956,01) 
11.247.577.471,76 
2072 
772.861.834,58 
902.128.574,26 
(129.266.739,68) 
11.118.310.732,08 
2073 
752.640.976,00 
805.722.415,63 
(53.081.439,63) 
11.065.229.292,44 
2074 
737.626.270,96 
714.144.327,25 
23.481.943,71 
11.088.711.236,15 
2075 
727.885.675,40 
627.834.213,09 
100.051.462,31 
11.188.762.698,45 
2076 
723.455.770,87 
547.160.392,75 
176.295.378,12 
11.365.058.076,57 
2077 
724.343.358,81 
472.412.046,71 
251.931.312,10 
11.616.989.388,68 
2078 
730.527.939,96 
403.794.861,60 
326.733.078,36 
11.943.722.467,04 
2079 
741.965.159,90 
341.428.706,51 
400.536.453,39 
12.344.258.920,43 
Continua...
VÁLIDO SOMENTE COM AUTENTICAÇÃO