ESTADO DO RIO GRANDE DO NORTE
PREFEITURA MUNICIPAL DE SENADOR ELÓI DE SOUZA
SECRETARIA DE ADMINISTRAÇÃO
RREO – 6º BIMESTRE
DEMONSTRATIVO DAS PROJEÇÕES ATUARIAIS DO REGIME DE PREVIDENCIA PRÓPRIA | ||||
(Artigo 53, §1º, Inciso II da LC 101/00) | ||||
ADMINISTRAÇÃO DIRETA, INDIRETA E FUNDACIONAL | ||||
MUNICÍPIO DE | SENADOR ELÓI DE SOUZA-RN | |||
FUNDO/ENTIDADE: | SOUZAPREV | |||
ANO DE 2019 | R$ 1,00 | |||
ANO | RECEITAS PREVIDENCIÁRIAS | DESPESAS PREVIDENCIÁRIAS | RESULTADO PREVIDENCIÁRIO | SALDO |
2020 | 1.537.574,81 | 1.015.997,65 | 521.577,17 | 2.013.222,76 |
2021 | 1.583.350,20 | 979.173,76 | 604.176,45 | 2.617.399,21 |
2022 | 1.825.428,63 | 1.000.478,17 | 824.950,46 | 3.442.349,67 |
2023 | 2.084.723,80 | 1.000.652,90 | 1.084.070,91 | 4.526.420,57 |
2024 | 2.363.595,32 | 1.167.637,40 | 1.195.957,92 | 5.722.378,50 |
2025 | 2.653.268,79 | 1.298.082,02 | 1.355.186,77 | 7.077.565,26 |
2026 | 2.956.645,11 | 1.468.471,56 | 1.488.173,55 | 8.565.738,81 |
2027 | 3.272.210,95 | 1.596.303,75 | 1.675.907,20 | 10.241.646,01 |
2028 | 3.603.313,11 | 1.701.069,54 | 1.902.243,57 | 12.143.889,58 |
2029 | 3.952.330,58 | 1.906.581,65 | 2.045.748,93 | 14.189.638,51 |
2030 | 4.314.357,15 | 2.063.934,83 | 2.250.422,33 | 16.440.060,84 |
2031 | 4.693.127,39 | 2.276.273,96 | 2.416.853,43 | 18.856.914,27 |
2032 | 5.086.412,10 | 2.480.013,27 | 2.606.398,83 | 21.463.313,10 |
2033 | 5.495.664,32 | 3.190.550,18 | 2.305.114,15 | 23.768.427,24 |
2034 | 5.891.501,33 | 3.402.925,77 | 2.488.575,56 | 26.257.002,80 |
2035 | 6.303.075,85 | 3.567.248,76 | 2.735.827,09 | 28.992.829,89 |
2036 | 6.734.284,11 | 3.729.981,49 | 3.004.302,62 | 31.997.132,51 |
2037 | 7.186.469,31 | 3.823.157,41 | 3.363.311,90 | 35.360.444,41 |
2038 | 7.665.134,14 | 4.049.987,08 | 3.615.147,06 | 38.975.591,47 |
2039 | 8.163.919,74 | 4.984.748,65 | 3.179.171,09 | 42.154.762,56 |
2040 | 8.641.629,96 | 5.466.765,91 | 3.174.864,06 | 45.329.626,62 |
2041 | 9.124.238,43 | 5.750.917,58 | 3.373.320,85 | 48.702.947,47 |
2042 | 9.623.985,39 | 5.790.730,27 | 3.833.255,12 | 52.536.202,59 |
2043 | 10.156.634,93 | 5.744.293,02 | 4.412.341,91 | 56.948.544,50 |
2044 | 10.729.412,57 | 5.635.623,27 | 5.093.789,30 | 62.042.333,79 |
2045 | 11.348.537,35 | 5.489.072,78 | 5.859.464,58 | 67.901.798,37 |
2046 | 12.019.141,35 | 5.778.484,78 | 6.240.656,57 | 74.142.454,94 |
2047 | 12.718.234,99 | 5.872.987,91 | 6.845.247,08 | 80.987.702,02 |
2048 | 13.459.302,65 | 5.945.482,10 | 7.513.820,54 | 88.501.522,56 |
2049 | 14.246.264,79 | 6.021.799,22 | 8.224.465,57 | 96.725.988,13 |
2050 | 15.081.728,30 | 6.011.239,51 | 9.070.488,79 | 105.796.476,93 |
2051 | 15.973.899,49 | 6.022.513,35 | 9.951.386,14 | 115.747.863,06 |
2052 | 16.979.621,68 | 5.937.267,85 | 11.042.353,83 | 126.790.216,89 |
2053 | 18.058.012,10 | 5.933.553,66 | 12.124.458,43 | 138.914.675,32 |
2054 | 19.224.575,14 | 5.854.905,06 | 13.369.670,08 | 152.284.345,40 |
2055 | 11.188.409,29 | 5.772.168,70 | 5.416.240,59 | 157.700.585,99 |
2056 | 11.533.897,21 | 5.807.892,23 | 5.726.004,98 | 163.426.590,97 |
2057 | 11.898.176,13 | 5.879.099,08 | 6.019.077,04 | 169.445.668,02 |
2058 | 12.280.246,56 | 5.914.827,49 | 6.365.419,06 | 175.811.087,08 |
2059 | 12.683.306,77 | 5.950.810,87 | 6.732.495,90 | 182.543.582,98 |
2060 | 13.108.602,94 | 6.046.154,68 | 7.062.448,26 | 189.606.031,24 |
ANO | RECEITAS PREVIDENCIÁRIAS | DESPESAS PREVIDENCIÁRIAS | RESULTADO PREVIDENCIÁRIO | SALDO |
2061 | 13.553.909,71 | 6.143.553,54 | 7.410.356,17 | 197.016.387,41 |
2062 | 14.020.306,56 | 6.205.739,77 | 7.814.566,79 | 204.830.954,20 |
2063 | 14.511.173,80 | 6.304.718,73 | 8.206.455,07 | 213.037.409,27 |
2064 | 15.025.774,27 | 6.405.822,47 | 8.619.951,80 | 221.657.361,07 |
2065 | 15.565.406,67 | 6.508.317,81 | 9.057.088,86 | 230.714.449,94 |
2066 | 16.131.491,66 | 6.573.400,99 | 9.558.090,67 | 240.272.540,60 |
2067 | 16.727.863,34 | 6.678.344,71 | 10.049.518,64 | 250.322.059,24 |
2068 | 17.353.949,57 | 6.745.925,03 | 10.608.024,54 | 260.930.083,78 |
2069 | 18.013.777,30 | 6.852.577,26 | 11.161.200,05 | 272.091.283,83 |
2070 | 18.707.029,03 | 6.921.915,92 | 11.785.113,11 | 283.876.396,94 |
2071 | 19.437.951,33 | 6.991.956,09 | 12.445.995,24 | 296.322.392,18 |
2072 | 20.208.764,72 | 7.102.256,22 | 13.106.508,50 | 309.428.900,68 |
2073 | 21.019.449,45 | 7.174.116,31 | 13.845.333,14 | 323.274.233,82 |
2074 | 21.874.706,59 | 7.246.703,36 | 14.628.003,23 | 337.902.237,05 |
2075 | 22.777.169,31 | 7.319.170,40 | 15.457.998,91 | 353.360.235,96 |
2076 | 23.729.679,59 | 7.435.245,18 | 16.294.434,41 | 369.654.670,37 |
2077 | 24.732.626,31 | 7.510.469,16 | 17.222.157,16 | 386.876.827,53 |
2078 | 25.791.489,20 | 7.585.573,85 | 18.205.915,35 | 405.082.742,88 |
2079 | 26.909.632,92 | 7.662.318,63 | 19.247.314,29 | 424.330.057,17 |
2080 | 28.090.518,46 | 7.739.839,75 | 20.350.678,71 | 444.680.735,88 |
2081 | 29.337.866,33 | 7.817.238,15 | 21.520.628,18 | 466.201.364,06 |
2082 | 30.655.674,25 | 7.851.721,24 | 22.803.953,00 | 489.005.317,07 |
2083 | 32.050.747,35 | 7.931.163,60 | 24.119.583,75 | 513.124.900,82 |
2084 | 33.525.026,66 | 8.010.475,24 | 25.514.551,42 | 538.639.452,24 |
2085 | 35.083.275,07 | 8.091.523,73 | 26.991.751,34 | 565.631.203,58 |
2086 | 36.730.429,23 | 8.173.392,14 | 28.557.037,09 | 594.188.240,68 |
2087 | 38.471.777,03 | 8.208.245,47 | 30.263.531,55 | 624.451.772,23 |
2088 | 40.315.793,75 | 8.291.300,26 | 32.024.493,48 | 656.476.265,71 |
2089 | 42.265.750,23 | 8.374.213,27 | 33.891.536,96 | 690.367.802,67 |
2090 | 44.328.014,19 | 8.410.646,16 | 35.917.368,03 | 726.285.170,70 |
2091 | 46.512.115,73 | 8.495.754,42 | 38.016.361,31 | 764.301.532,01 |
2092 | 48.822.447,46 | 8.580.711,96 | 40.241.735,50 | 804.543.267,51 |
2093 | 51.266.595,15 | 8.617.776,33 | 42.648.818,82 | 847.192.086,33 |
2094 | 53.855.464,27 | 8.703.954,09 | 45.151.510,18 | 892.343.596,51 |
Nome do Atuário Responsável: | Ricardo Cicarelli de Melo | Registro MIBA: | 1306 | |
Data da Avaliação Atuarial: | 09/01/2020 |
____________
Prefeito Municipal
_________________
Responsável Pelo Controle Interno
_________________
Contabilista – CRC Nº