LRF — Pedro Ii (06/02/2025)

[Powered by TCPDF (www.tcpdf.org)](http://www.tcpdf.org/)

<!-- image -->

## Ano XXIII · Teresina (PI) - Quinta-Feira, 06 de Fevereito de 2025 · Edição V CCLV

## ld:12S27SED72DBCSSO

Tabela 10.1 -Demonstrativo da Projeção Atuarial do Regime Próprio de Previdência dos Servidores

ESTADO DO PIAUÍ

PREFEITURA MUNICIPAL D E  PEDRO II

RELATÓRIO  RESUMIDO DA EXECUÇÃO ORÇAMENTÁRIA

DEMONSTRATIVO DA PRO.JEÇÃO ATUARIAL DO REGIME PRÓPRIO  DE PREVIDt!:NCIA DOS SERVIDORES

ORÇAMEN TO  DA SEGURIDADE  SOCIAL

6° BIMESTRE DE 2023

RREO - ANEXO LO (LRF, art. 53, § 1 º, inciso II)

| EXERCICtO        | Rl!!Cl!!ITAS PReVIDl!!NCIÁRIAS (e)   | Dl!!SP~AS PR~Dl!!NCIÁRIAS {b)      | Rl!!SULTADO PRl!!VIDl!!NCIÁRto (e ) - (e) - {b)   | SALDO FINACl!!IRO DO l!!Xl!!RCICIO (d ) • (d) •x•rclclo ant.rlor + ( e )   |
|------------------|--------------------------------------|------------------------------------|---------------------------------------------------|----------------------------------------------------------------------------|
| 2022             |                                      |                                    |                                                   | 23.426.835.46                                                              |
| 2024             | 17.258.976.62                        | 17.062.622,52                      | 196.354.10                                        | 28.255.711.56                                                              |
| 2025             | 13.944.627,98                        | 15.326.002,62                      | 1.381 .374,64                                     | 26.874.336 ,92                                                             |
| 2026             | 14.019.527,84                        | 1S.M8.292,4S                       | 1.548.764.84                                      | 25.325.572.08                                                              |
| 2027             | 14.107.~9.24 14.182.800,91           | 15.858.855,UI.J 18.199.082,82      | 1.751.286,38                                      | 2 3 .!574.285,72                                                           |
| 2028             |                                      |                                    | 2 .016.281.91                                     | 21.558.003.81                                                              |
| 2 0 29           | 14.244.825,98 14.239.505,78          | 16.773.847,51                      | 2.529.021 ,53                                     | 19.028.982,28                                                              |
| 2030             |                                      | 17.543.777,11:1 _                  | 3.304.271,41                                      | 15.724.710,87                                                              |
| 2031             | 14.178.383.37                        | 18.327.428,07                      | 4 .149.044,70                                     | 11 .575.666,17                                                             |
| 2032             | 14.114.614,57                        | 19.219.504,.;K;J _                 | 5 .104.889,99                                     | 6 .470.776 .18                                                             |
| 2033             | 14.020.471.46                        | 20.366.219,"'-J                    | 6 .345.748,44                                     | 125.027,74                                                                 |
| 2034             | 13.853.139,28                        | 21 .533.947,61                     | .680.808,33                                       | 7 .555.780,59                                                              |
| 2035             | 1 3 .681 .058,40                     | 22.674.307,-                       | 7 8 .993.249,54                                   | 16.!549.030,13                                                             |
|                  |                                      | 23.982.838,""""'                   | 10.464.428,03                                     | 39.020.796.52                                                              |
| 2036             | 13.518.410,53                        |                                    |                                                   | 27 .o, 3 .4 58 ,16                                                         |
| 2037 2038        | 13.307.934,01 13.091 .896,12         | 25.315.272,37                      | 1 2 .007.338.36                                   | 52.851 .157,97                                                             |
| 2039             | 12.782.054,58                        | 2 6 .922.257,57 28.608.499,8;.:, _ | 13.830.361,45 15.826.445,25                       | 68.677.603.22                                                              |
| 2040             | 12.420.190,21                        |                                    |                                                   |                                                                            |
|                  |                                      | 30.172 .780,15                     | 17.752.589,94                                     | 86.430.193,16                                                              |
| 2041             | 12.109.759,64                        | 32.023.370,v...                    | 19 .913.810,96                                    | 106.343.804,12                                                             |
| 2042             | 11 .701.055,26                       | 33.228 .889.~ _                    | 21 .527.814,24                                    | 127.871.618,36                                                             |
| 2043             | 11 .466.428,66 10.901.668,83         | 35.296.147,47 38.813.607,81        | 23.829.718,81 25.911 .938,98                      | 151 .701 .337,17                                                           |
| 2044             | 10.433.638,26                        | 38.464.907,0CJ                     |                                                   | 177.613.276,15                                                             |
| 2045             | 9 .907.901.42                        |                                    | 28.031.269,42                                     | 205.644.545,57 235.718.160,04                                              |
| 2046             |                                      | 39.981 .515,8w _                   | 30.073.614.47                                     |                                                                            |
| 2047             | 9.386.515,83                         | 41 .741 .854,6B                    | 32.355.338,85                                     | 268.073.498,89                                                             |
| 2048 2049        | 8.726.184,20 8.049.646,88            | 43.633.402,......                  | 34.808.237,89 38.522.924,67                       | 302.881 .736.78 339.404.661,45                                             |
|                  | 7 .572.835,14                        | 44.572.571,5!:i 45.739.519,oc      |                                                   | 377.571.345,97                                                             |
| 2050 2051        | 7 .002.905,53                        | 47.268.444,4tl                     | 38.166.684,52 40.265 .538,93                      | 417.836.884,90                                                             |
| 2052             | 8.337.215,82 5 .589.959,25           | 48.588.128,25                      | 42.250.912,63                                     | 460.087.797,53                                                             |
| 2053             | 6.031 .807,73                        | 48.054.209,71.1                    | 43.464.250,45 44.374.135,58                       | 503.552 .047,98 547.926.183,56                                             |
| 2054 2055        | 4 .461 .934,18                       | 49.405.943,31 48.338.8 1 0 ,0\J    |                                                   | 592.804.059,86                                                             |
|                  |                                      |                                    | 44.877.876,32                                     |                                                                            |
| 2056             | 3.880.169,98 3.216.008,83            | 60.366.803,21                      | 46.475.643,23 45.861 .428,88                      | 639.279.703,11                                                             |
| 2057             | 2 .716.682,21                        | 49.067.437,72 _                    |                                                   | 685.131 .132,00 730.601 .949,58                                            |
| 2058             | 2 .386.370,93                        | 48.186.499,7ti                     | 45.470.817,58 45.285.097,26                       | 775.887.046,84                                                             |
| 2059             | 1.826.738,83                         | 47.661 .468,11:1                   |                                                   | 820.903.863,92                                                             |
| 2060 2061        | 1 .1 88.680,11                       | 48.846.666,71 45.387.529,7'2       | 45.016.817,08 44.198.849,61                       | 865.102.7 13,53                                                            |
| 2062             | 701 .869,88 167.894,66               | 43.837.076,U\J                     | 42.936.206,12                                     | 908.037.918,65                                                             |
| 2063             |                                      | 42.113.388,1 ~                     | 41.946.493,46                                     | 949.983.412,11                                                             |
| 2064             | 0 ,00                                | 39.701 .807,07                     | 39.701.807,07                                     | 989.685.219,18                                                             |
| 2065             | 0 ,00                                | 37.634.777,6;;,                    | 37.834.777,63                                     | 1.0 27.319.996,81                                                          |
| 2066             | 0,00                                 | 35.058.500,92                      | 35.058.500,92                                     | 1.062.37 8 .497,73                                                         |
| 2067             | 0 ,00                                | 33.036.753.~                       | 33.036.753,22 -                                   | 1.095.415.250,95                                                           |
| 2068 2069        | 0,00                                 | 30.971 .740,81 29.276.613.77       | 30.971 .740,81 29.276.613,77                      | 1.126.386.991,76 1.155.663.605,53                                          |
|                  | 0.00 0,00                            | 26.294.101,81' _                   | 26.294.101,87                                     | 1.181 .957.707,40                                                          |
| 2070             |                                      | 24.653.305,6:3                     | 24.653.305,63                                     |                                                                            |
| 2071 2072        | 0,00 0 ,00                           | 23.122.696,B~                      | 23.122.696,82                                     | 1.206.611 .01 3 ,03 1.229.733.709,85                                       |
| 2073             | 0 ,00                                |                                    |                                                   |                                                                            |
| 2074             | 0 ,00                                | 20.910.979,87 18.074.968,83        | 20.910.979,87 18.074.968,83                       | 1.250.644.689,72 1.268.719.658,55                                          |
|                  | 0 ,00                                |                                    |                                                   |                                                                            |
| 2075 2076        | º·ºº                                 | 16 .27 9.0 31,...- 14.445.367.00   | 18 .279.0 3 1,04 14.445 .367,00                   | 1.284.998.689,59 1.299.4-44.056,59                                         |
| 2077             | 0,00                                 | 13.320 .223,58 4 .789.878.97       | 13 .320.223.58 4 .789.878.97                      | 1.312.764.280.17 1.317.554.159.14                                          |
| 2 0 78 2079 2080 | º· ºº º· o                           | 4 .334.669,82 lS.101 .359,82       | 4.334.669,82 5 .101 .359.82 4 .659.919.26         | 1.321 .888.828,96 1.326.990.188.78                                         |
| 2081             | ºº                                   |                                    |                                                   |                                                                            |
| 2082             | o o                                  | 4 .659.919,26                      | 4 .298.7 70 ,67                                   | 1 .331 .650.1 08.04 1.335.948.878,71                                       |
|                  |                                      | 4 .298.770,67                      |                                                   |                                                                            |
| 2083             | o                                    | 4 .041 .669.80                     | 4 .041.669 ,80                                    | 1.339.990.54-8,51                                                          |
| 2 0 8 4          | o                                    | 3 .849.101 ,55                     | 3 .649. 101 ,55                                   | 1.343.639.650,06                                                           |
| 2085             | o                                    |                                    | 3 .335.740.73                                     | 1.346.975.390,79                                                           |
| 2086             | o                                    | 3 .335.740.73                      | 3 .192.422,95                                     | 1.350.167.813,74                                                           |
|                  |                                      | 3 .192.422.95                      | 3 .090.515.74                                     |                                                                            |
| 2087             | o                                    | 3.090.515,74                       |                                                   | 1.353.258.329.48                                                           |

Prefeito Municipal

Contador

Diário Oficial dos Municípios A prova documental dos atos municipais

373

<!-- image -->