PROJEÇÕES ATUARIAIS ANO Receita Total Despesa Resultado Prev Saldo (Acordos + Fundos) 2022 6.603.913,84 4.690.333,92 1.913.579,92 52.460.048,36 2023 6.643.118,08 5.215.999,14 1.427.118,94 53.887.167,30 2024 6.707.450,27 5.437.464,84 1.269.985,43 55.157.152,72 2025 6.723.890,82 5.894.218,87 829.671,96 55.986.824,68 2026 6.795.542,19 5.836.059,27 959.482,92 56.946.307,60 2027 6.618.774,01 6.239.356,58 379.417,43 57.325.725,03 2028 6.590.766,81 6.604.033,80 -13.266,99 57.312.458,04 2029 6.541.952,85 6.980.411,97 -438.459,12 56.873.998,92 2030 6.452.131,16 7.468.703,12 -1.016.571,97 55.857.426,95 2031 6.353.437,37 7.825.739,42 -1.472.302,05 54.385.124,90 2032 6.270.515,68 7.917.586,51 -1.647.070,83 52.738.054,07 2033 6.151.491,08 8.155.663,00 -2.004.171,92 50.733.882,15 2034 6.022.949,15 8.306.414,87 -2.283.465,72 48.450.416,43 2035 5.874.257,36 8.455.847,53 -2.581.590 ,17 45.868.826,26 2036 5.740.599,45 8.434.010,06 -2.693.410,61 43.175.415,66 2037 5.574.500,27 8.547.228,11 -2.972.727,84 40.202.687,82 2038 5.428.822,35 8.459.254,64 -3.030.432,29 37.172.255,53 2039 5.272.690,13 8.397.872,53 -3.125.182,40 34.047.073,12 2040 5.101.887,53 8.376.168,05 -3.274.280,51 30.772.792,61 2041 4.908.950,61 8.424.919,33 -3.515.968,72 27.256.823,89 2042 4.726.974,48 8.334.463,77 -3.607.489,29 23.649.334,60 2043 4.522.890,11 8.322.381,43 -3.799.491,32 19.849.843,28 2044 4.312.543,33 8.284.709,44 -3.972.166,11 15.877.677,17 2045 4.076.146,74 8.308.289,62 -4.232.142,88 11.645.534,29 2046 3.865.155,46 8.136.433,95 -4.271.278,48 7.374.255,81 2047 3.624.611,73 8.095.904,59 -4.471.292,86 2.902.962,95 2048 3.387.053,72 7.974.876,77 -4.587.823,05 -1.684.860,10 2049 3.235.430,98 7.794.577,53 -4.559.146,55 -6.244.006,65 2050 3.213.232,43 7.694.342,60 -4.481.110,17 -10.725.116,82 2051 3.181.134,69 7.612.978,49 -4.431.843,80 -15.156.960,62 2052 3.178.974,93 7.376.110,86 -4.197.135,92 -19.354.096,54 2053 3.179.479,96 7.122.952,23 -3.943.472,27 -23.297.568,82 2054 3.161.415,38 6.964.452,53 -3.803.037,15 -27.100.605,97 2055 577.877,38 6.720.419,75 -6.142.542,37 -33.243.148,34 2056 551.520,59 6.400.242,73 -5.848.722,14 -39.091.870,47 2057 525.026,16 6.080.282,17 -5.555.256,01 -44.647.126,49 2058 492.514,46 5.797.163,77 -5.304.649,31 -49.951.775,79 2059 443.097,94 5.598.271,26 -5.155.173,32 -55.106.949,12 2060 418.058,50 5.281.142,12 -4.863.083,62 -59.970.032,73 2061 393.337,74 4.968.137,55 -4.574.799,81 -64.544.832,54 2062 369.001,93 4.660.094,60 -4.291.092,67 -68.835.925,21 2063 345.122,70 4.357.916,64 -4.012.793,94 -72.848.719,16 2064 321.793,42 4.062.780,30 -3.740.986,88 -76.589.706,04 2065 299.115,26 3.775.959,87 -3.476.844,61 -80.066.550,65 2066 277.171,71 3.498.505,88 -3.221.334,17 -83.287.884,81 2067 256.025,08 3.231.200,56 -2.975.175,49 -86.263.060,30 2068 235.731,85 2.974.751,31 -2.739.019,45 -89.002.079,75 2069 216.343,96 2.729.806,88 -2.513.462,92 -91.515.542,68 2070 197.901,06 2.496.860,71 -2.298.959,64 -93.814.502,32 2071 180.411,83 2.276.014,03 -2.095.602,20 -95.910.104,52 2072 163.847,99 2.066.901,49 -1.903.053,50 -97.813.158,02 2073 148.175,40 1.869.082,34 -1.720.906,93 -99.534.064,96 2074 133.377,29 1.682.334,81 -1.548.957,53 -101.083.022,48 2075 119.442,15 1.506.505,14 -1.387.062,98 -102.470.085,47 2076 106.370,23 1.341.588,15 -1.235.217,92 -103.705.303,39 2077 94.175,58 1.187.753,95 -1.093.578,38 -104.798.881,76 2078 82.863,79 1.045.066,95 -962.203,16 -105.761.084,92 2079 72.442,49 913.618,55 -841.176,06 -106.602.260,99 2080 62.915,74 793.457,54 -730.541,80 -107.332.802,78 2081 54.281,12 684.551,95 -630.270,83 -107.963.073,61 2082 46.522,29 586.695,15 -540.172,86 -108.503.246,47 2083 39.606,29 499.470,83 -459.864,54 -108.963.111,01 2084 33.488,02 422.309,47 -388.821,45 -109.351.932,46 2085 28.112,31 354.514,51 -326.402,20 -109.678.334,66 2086 23.420,23 295.342,18 -271.921,95 -109.950.256,61 2087 19.352,68 244.046,68 -224.694,00 -110.174.950,61 2088 15.852,44 199.906,13 -184.053,69 -110.359.004,30 2089 12.866,14 162.247,20 -149.381,06 -110.508.385,36 2090 10.340,34 130.395,73 -120.055,39 -110.628.440,76 2091 8.220,52 103.664,00 -95.443,48 -110.723.884,23 2092 6.455,49 81.406,30 -74.950,81 -110.798.835,04 2093 5.000,94 63.063,79 -58.062,85 -110.856.897,89 209 4 3.814,13 48.097,71 -44.283,57 -110.901.181,47 209 5 2.852,31 35.968,75 -33.116,44 -110.934.297,90 209 6 2.080,04 26.230,15 -24.150,11 -110.958.448,01