MUNICIPIO DE CORUMBÁ - MS RELATÓRIO RESUMIDO DA EXECUÇÃO ORÇAMENTÁRIA ORÇAMENTOS FISCAIS E DA SEGURIDADE SOCIAL 2019 EXERCÍCIO PREVIDENCIÁRIA DESPESA PREVIDENCIÁRIA RECEITA DEMONSTRATIVO DA PROJEÇÃO ATUARIAL DO REGIME PRÓPRIO DE PREVIDENCIA PREVIDENCIÁRIO (a) (b) (c) = (a-b) RESULTADO SALDO FINANCEIRO DO EXERCÍCIO anterior) + (c) (d) = ("d" exercício Lei: , Data: Page 1 of 2 RREO – ANEXO 10 (LRF, art. 53, § 1º, inciso II) R$ 1,00 2018 254.996.324,52 42.795.548,45 27.089.362,50 69.884.910,95 2019 300.628.924,55 45.632.600,03 27.951.399,91 73.583.999,94 2020 349.359.418,16 48.730.493,61 28.739.294,65 77.469.788,26 2021 401.301.623,92 51.942.205,76 29.449.500,18 81.391.705,94 2022 455.968.065,79 54.666.441,87 30.890.895,50 85.557.337,37 2023 512.801.649,35 56.833.583,56 33.578.501,18 90.412.084,74 2024 572.498.340,37 59.696.691,02 35.647.296,97 95.343.987,99 2025 634.781.633,36 62.283.292,99 38.342.055,66 100.625.348,65 2026 698.761.209,15 63.979.575,79 42.442.723,63 106.422.299,42 2027 765.726.280,46 66.965.071,31 45.140.818,66 112.105.889,97 2028 834.629.611,27 68.903.330,81 49.516.709,74 118.420.040,55 2029 904.919.716,89 70.290.105,62 54.901.857,99 125.191.963,61 2030 976.012.510,85 71.092.793,96 61.336.203,04 132.428.997,00 2031 1.049.214.133,98 73.201.623,13 66.260.785,52 139.462.408,65 2032 1.122.996.575,75 73.782.441,77 71.640.783,77 145.423.225,54 2033 1.196.983.553,53 73.986.977,78 78.468.979,61 152.455.957,39 2034 1.271.597.823,30 74.614.269,77 84.766.640,11 159.380.909,88 2035 1.346.789.197,86 75.191.374,56 91.198.411,52 166.389.786,08 2036 1.423.310.072,95 76.520.875,09 96.690.406,43 173.211.281,52 2037 1.498.657.800,70 75.347.727,75 105.643.116,14 180.990.843,89 2038 1.574.100.142,95 75.442.342,25 112.829.360,75 188.271.703,00 2039 1.647.159.863,78 73.059.720,83 123.344.139,85 196.403.860,68 2040 1.722.061.406,06 74.901.542,28 128.053.954,62 202.955.496,90 2041 1.796.934.311,17 74.872.905,11 135.423.551,14 210.296.456,25 2042 1.874.826.632,90 77.892.321,73 138.745.535,02 216.637.856,75 2043 1.954.971.927,04 80.145.294,14 143.350.010,39 223.495.304,53 2044 2.038.780.513,37 83.808.586,33 146.273.575,94 230.082.162,27 2045 2.126.719.517,85 87.939.004,48 148.886.918,90 236.825.923,38 2046 2.218.067.396,73 91.347.878,88 152.812.575,95 244.160.454,83 2047 2.313.033.950,70 94.966.553,97 156.751.308,54 251.717.862,51 2048 2.411.842.792,47 98.808.841,77 160.701.766,10 259.510.607,87 2049 2.472.662.908,54 60.820.116,07 164.732.113,21 225.552.229,28 2050 2.534.651.478,89 61.988.570,35 168.773.269,74 230.761.840,09 2051 2.597.825.663,71 63.174.184,82 172.895.291,16 236.069.475,98 2052 2.662.202.656,53 64.376.992,82 177.099.649,61 241.476.642,43 2053 2.727.854.829,09 65.652.172,56 181.314.295,40 246.966.467,96 2054 2.794.860.180,54 67.005.351,45 185.537.662,86 252.543.014,31 2055 2.863.246.006,14 68.385.825,60 189.843.747,00 258.229.572,60 2056 2.933.009.685,66 69.763.679,52 194.274.770,74 264.038.450,26 2057 3.004.266.411,05 71.256.725,39 198.673.595,69 269.930.321,08 2058 3.077.050.436,94 72.784.025,89 203.157.509,88 275.941.535,77 2059 3.151.457.010,95 74.406.574,01 207.648.088,15 282.054.662,16 2060 3.227.527.776,16 76.070.765,21 212.224.583,73 288.295.348,94 2061 3.305.367.501,98 77.839.725,82 216.806.322,53 294.646.048,35 2062 3.385.088.793,64 79.721.291,66 221.391.403,55 301.112.695,21 2063 3.466.782.902,52 81.694.108,88 226.017.474,55 307.711.583,43 2064 3.550.542.952,31 83.760.049,79 230.689.509,06 314.449.558,85 2065 3.636.437.367,79 85.894.415,48 235.448.061,12 321.342.476,60 2066 3.664.598.948,28 28.161.580,49 240.159.709,99 268.321.290,48 2067 3.690.391.465,70 25.792.517,42 244.915.252,41 270.707.769,83 2068 3.713.735.179,28 23.343.713,58 249.618.146,80 272.961.860,38 2069 3.734.409.374,69 20.674.195,41 254.404.718,85 275.078.914,26 2070 3.752.222.480,70 17.813.106,01 259.232.721,06 277.045.827,07 2071 3.766.977.861,95 14.755.381,25 264.095.863,73 278.851.244,98 2072 3.778.417.009,42 11.439.147,47 269.044.364,78 280.483.512,25 2073 3.786.413.329,96 7.996.320,54 273.930.942,17 281.927.262,71 2074 3.790.732.932,08 4.319.602,12 278.855.445,06 283.175.047,18 2075 3.790.981.906,89 248.974,81 283.964.005,80 284.212.980,61 2076 3.786.939.795,64 -4.042.111,25 289.059.690,26 285.017.579,01 MUNICIPIO DE CORUMBÁ - MS RELATÓRIO RESUMIDO DA EXECUÇÃO ORÇAMENTÁRIA ORÇAMENTOS FISCAIS E DA SEGURIDADE SOCIAL 2019 EXERCÍCIO PREVIDENCIÁRIA DESPESA PREVIDENCIÁRIA RECEITA DEMONSTRATIVO DA PROJEÇÃO ATUARIAL DO REGIME PRÓPRIO DE PREVIDENCIA PREVIDENCIÁRIO (a) (b) (c) = (a-b) RESULTADO SALDO FINANCEIRO DO EXERCÍCIO anterior) + (c) (d) = ("d" exercício Lei: , Data: Page 2 of 2 RREO – ANEXO 10 (LRF, art. 53, § 1º, inciso II) R$ 1,00 2077 3.778.375.844,14 -8.563.951,50 294.139.718,99 285.575.767,49 2078 3.764.999.676,25 -13.376.167,89 299.250.023,45 285.873.855,56 2079 3.746.392.405,10 -18.607.271,15 304.501.848,75 285.894.577,60 2080 3.722.220.161,35 -24.172.243,75 309.785.203,28 285.612.959,53 2081 3.692.014.817,50 -30.205.343,85 315.214.474,42 285.009.130,57 2082 3.655.334.936,92 -36.679.880,58 320.735.047,25 284.055.166,67 2083 3.611.770.561,37 -43.564.375,55 326.289.123,12 282.724.747,57 2084 3.560.881.208,31 -50.889.353,06 331.882.797,06 280.993.444,00 2085 3.502.032.307,28 -58.848.901,03 337.683.898,64 278.834.997,61 2086 3.434.839.612,67 -67.192.694,61 343.404.201,79 276.211.507,18 2087 3.358.658.536,93 -76.181.075,74 349.281.169,01 273.100.093,27 2088 3.272.865.411,43 -85.793.125,50 355.255.384,10 269.462.258,60 2089 3.160.497.878,65 -112.367.532,78 361.263.969,09 248.896.436,31 2090 3.036.859.941,10 -123.637.937,55 367.313.497,14 243.675.559,59 2091 2.901.995.048,95 -134.864.892,15 373.447.632,54 238.582.740,39 2092 2.755.944.546,82 -146.050.502,13 379.646.863,24 233.596.361,11 MARCELO AGUILAR IUNES PREFEITO MUNICIPAL 497.268.541-72 FONTE: SCPI - PPA [8.21.25.2], MUNICÍPIO DE CORUMBÁ/MS, Data/hora da emissão: 12/abr/2018 09h e 38m"