3120 RREO ANEXO X 2020 RREO content 29/01/2021 publicado rreo-anexo-x-2020 ESTADO DO RIO GRANDE DO NORTE PREFEITURA MUNICIPAL DE VERA CRUZ SECRETARIA MUNICIPAL DE ADMINISTRAÇÃO E FINANÇAS RREO ANEXO X 2020 FUNDO DE PREVIDÊNCIA SOCIAL DE VERA CRUZ – VERAPRE RELATÓRIO RESUMIDO DA EXECUÇÃO ORÇAMENTÁRIA DEMONSTRATIVO DA PROJEÇÃO ATUARIAL DO REGIME PRÓPRIO DE PREVIDÊNCIA DOS SERVIDORES ORÇAMENTOS FISCAIS E DA SEGURIDADE SOCIAL PERIODO: 2019 a […] <p><strong>ESTADO DO RIO GRANDE DO NORTE</strong><br> <strong>PREFEITURA MUNICIPAL DE VERA CRUZ</strong></p> <p><strong>SECRETARIA MUNICIPAL DE ADMINISTRAÇÃO E FINANÇAS</strong></p> <hr> <p>RREO ANEXO X 2020</p> <p>FUNDO DE PREVIDÊNCIA SOCIAL DE VERA CRUZ – VERAPRE</p> <p>RELATÓRIO RESUMIDO DA EXECUÇÃO ORÇAMENTÁRIA</p> <p>DEMONSTRATIVO DA PROJEÇÃO ATUARIAL DO REGIME PRÓPRIO DE PREVIDÊNCIA DOS SERVIDORES</p> <p>ORÇAMENTOS FISCAIS E DA SEGURIDADE SOCIAL</p> <p>PERIODO: 2019 a 2093</p> <p> </p> <table> <tbody> <tr> <td colspan="4">RREO – ANEXO 10 (LRF, art. 53, § 1º, inciso II)</td> <td>R$ 1</td> </tr> <tr> <td colspan="5">PLANO PREVIDENCIÁRIO</td> </tr> <tr> <td>EXERCÍCIO</td> <td>RECEITA <p>PREVIDENCIÁRIA</p> <p>(a)</p></td> <td>DESPESA <p>PREVIDENCIÁRIA</p> <p>(b)</p></td> <td>RESULTADO <p>PREVIDENCIÁRIO</p> <p>(c) = (a-b)</p></td> <td>SALDO FINANCEIRO <p>DO EXERCÍCIO</p> <p>(d) = (“d” exercício</p> <p>anterior) + (c)</p></td> </tr> <tr> <td>2019</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>4.710.421,75</td> </tr> <tr> <td>2020</td> <td>1.056.451,76</td> <td>6.864.935,05</td> <td>-5.808.483,29</td> <td>-1.098.061,54</td> </tr> <tr> <td>2021</td> <td>950.554,27</td> <td>5.743.469,35</td> <td>-4.792.915,08</td> <td>-5.890.976,62</td> </tr> <tr> <td>2022</td> <td>931.029,03</td> <td>5.385.619,08</td> <td>-4.454.590,05</td> <td>-10.345.566,67</td> </tr> <tr> <td>2023</td> <td>919.537,34</td> <td>5.199.120,05</td> <td>-4.279.582,71</td> <td>-14.625.149,38</td> </tr> <tr> <td>2024</td> <td>914.288,12</td> <td>5.133.877,57</td> <td>-4.219.589,45</td> <td>-18.844.738,83</td> </tr> <tr> <td>2025</td> <td>871.844,68</td> <td>5.773.855,46</td> <td>-4.902.010,78</td> <td>-23.746.749,61</td> </tr> <tr> <td>2026</td> <td>758.259,69</td> <td>3.973.253,45</td> <td>-3.214.993,76</td> <td>-26.961.743,37</td> </tr> <tr> <td>2027</td> <td>725.257,73</td> <td>3.801.617,87</td> <td>-3.076.360,14</td> <td>-30.038.103,51</td> </tr> <tr> <td>2028</td> <td>590.416,64</td> <td>3.112.257,75</td> <td>-2.521.841,11</td> <td>-32.559.944,62</td> </tr> <tr> <td>2029</td> <td>553.875,02</td> <td>2.930.244,53</td> <td>-2.376.369,51</td> <td>-34.936.314,13</td> </tr> <tr> <td>2030</td> <td>506.655,24</td> <td>2.668.462,56</td> <td>-2.161.807,32</td> <td>-37.098.121,45</td> </tr> <tr> <td>2031</td> <td>459.318,73</td> <td>2.495.562,83</td> <td>-2.036.244,10</td> <td>-39.134.365,55</td> </tr> <tr> <td>2032</td> <td>404.967,60</td> <td>2.230.442,69</td> <td>-1.825.475,09</td> <td>-40.959.840,64</td> </tr> <tr> <td>2033</td> <td>327.076,36</td> <td>1.891.942,38</td> <td>-1.564.866,02</td> <td>-42.524.706,66</td> </tr> <tr> <td>2034</td> <td>277.628,50</td> <td>1.695.051,40</td> <td>-1.417.422,90</td> <td>-43.942.129,56</td> </tr> <tr> <td>2035</td> <td>253.003,70</td> <td>1.582.614,91</td> <td>-1.329.611,21</td> <td>-45.271.740,77</td> </tr> <tr> <td>2036</td> <td>202.376,06</td> <td>1.408.148,97</td> <td>-1.205.772,91</td> <td>-46.477.513,68</td> </tr> <tr> <td>2037</td> <td>165.718,05</td> <td>1.248.851,00</td> <td>-1.083.132,95</td> <td>-47.560.646,63</td> </tr> <tr> <td>2038</td> <td>136.406,67</td> <td>1.160.144,17</td> <td>-1.023.737,50</td> <td>-48.584.384,13</td> </tr> <tr> <td>2039</td> <td>120.102,28</td> <td>1.039.012,55</td> <td>-918.910,27</td> <td>-49.503.294,40</td> </tr> <tr> <td>2040</td> <td>91.771,04</td> <td>953.527,63</td> <td>-861.756,59</td> <td>-50.365.050,99</td> </tr> <tr> <td>2041</td> <td>77.809,82</td> <td>854.718,54</td> <td>-776.908,72</td> <td>-51.141.959,71</td> </tr> <tr> <td>2042</td> <td>64.889,91</td> <td>744.975,00</td> <td>-680.085,09</td> <td>-51.822.044,80</td> </tr> <tr> <td>2043</td> <td>51.207,58</td> <td>656.271,98</td> <td>-605.064,40</td> <td>-52.427.109,20</td> </tr> <tr> <td>2044</td> <td>43.171,34</td> <td>547.259,79</td> <td>-504.088,45</td> <td>-52.931.197,65</td> </tr> <tr> <td>2045</td> <td>36.725,78</td> <td>397.775,96</td> <td>-361.050,18</td> <td>-53.292.247,83</td> </tr> <tr> <td>2046</td> <td>31.287,47</td> <td>385.782,72</td> <td>-354.495,25</td> <td>-53.646.743,08</td> </tr> <tr> <td>2047</td> <td>23.460,68</td> <td>261.761,12</td> <td>-238.300,44</td> <td>-53.885.043,52</td> </tr> <tr> <td>2048</td> <td>15.888,72</td> <td>72.742,28</td> <td>-56.853,56</td> <td>-53.941.897,08</td> </tr> <tr> <td>2049</td> <td>11.700,58</td> <td>22.715,11</td> <td>-11.014,53</td> <td>-53.952.911,61</td> </tr> <tr> <td>2050</td> <td>5.278,51</td> <td>9.878,12</td> <td>-4.599,61</td> <td>-53.957.511,22</td> </tr> <tr> <td>2051</td> <td>2.539,83</td> <td>4.605,30</td> <td>-2.065,47</td> <td>-53.959.576,69</td> </tr> <tr> <td>2052</td> <td>511,29</td> <td>960,58</td> <td>-449,29</td> <td>-53.960.025,98</td> </tr> <tr> <td>2053</td> <td>511,29</td> <td>960,58</td> <td>-449,29</td> <td>-53.960.475,27</td> </tr> <tr> <td>2054</td> <td>511,29</td> <td>960,58</td> <td>-449,29</td> <td>-53.960.924,56</td> </tr> <tr> <td>2055</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2056</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2057</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2058</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2059</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2060</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2061</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2062</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2063</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2064</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2065</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2066</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2067</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2068</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2069</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2070</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2071</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2072</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2073</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2074</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2075</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2076</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2077</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2078</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2079</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2080</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2081</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2082</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2083</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2084</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2085</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2086</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2087</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2088</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2089</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2090</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2091</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2092</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td>2093</td> <td>0,00</td> <td>0,00</td> <td>0,00</td> <td>-53.960.924,56</td> </tr> <tr> <td colspan="5">FONTE: SCPI – Contabilidade [9.25.25.490], FUNDO DE PREVIDÊNCIA SOCIAL DE VERA CRUZ – VERAPRE Portaria Nº 91 de 2020 – Mapeamento Atualizado 02/2020</td> </tr> <tr> <td colspan="5">Notas:</td> </tr> <tr> <td colspan="5">1. Projeção atuarial elaborada em 31/12/2019 e oficialmente enviada para o Ministério da Previdência Social – MPS.</td> </tr> <tr> <td colspan="5">2. Este demonstrativo utiliza as seguintes hipóteses:</td> </tr> </tbody> </table> <b>Publicado por:</b><br> José Edilson Pinheiro Borges<br> <b>Código Identificador:</b>255D351E <p> </p> <hr> <p>Matéria publicada no Diário Oficial dos Municípios do Estado do Rio Grande do Norte no dia 29/01/2021. Edição 2451a<br> A verificação de autenticidade da matéria pode ser feita informando o código identificador no site:<br> https://www.diariomunicipal.com.br/femurn/</p> <a href="https://veracruz.rn.gov.br/transparencia/wp-json/wp/v2/posts?page=13&amp;print=pdf#038;per_page=100&amp;orderby=date&amp;order=desc&amp;_embed=1&amp;status=publish" target="_blank" rel="noopener noreferrer"><img src="https://veracruz.rn.gov.br/transparencia/wp-content/plugins/pdf-print/images/pdf.png" alt="image_pdf" title="Ver PDF" loading="lazy"></a><a href="https://veracruz.rn.gov.br/transparencia/wp-json/wp/v2/posts?page=13&amp;print=print#038;per_page=100&amp;orderby=date&amp;order=desc&amp;_embed=1&amp;status=publish" target="_blank" rel="noopener noreferrer"><img src="https://veracruz.rn.gov.br/transparencia/wp-content/plugins/pdf-print/images/print.png" alt="image_print" title="Conteúdo de impressão" loading="lazy"></a>