Município: Pedro II
Tipo de ato: LRF
Data de publicação: 06/02/2025

ld:12S27SED72DBCSSO

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

ESTADO DO PIAUÍ

PREFEITURA MUNICIPAL DE 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)

| 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 | oo | 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

373