Lei Complementar nº 202, de 11 de abril de 2023
Tabela de Financiamento do Déficit Atuarial
PERIODO | ANO | SALDO DEVEDOR | AMORTIZAÇÃO | JUROS | PRESTAÇÃO | C.S. * | FOLHA SALARIAL |
0 | (21.666.620,47) | ||||||
1 | 2022 | (22.075.606,44) | (408.985,97) | 1.070.331,05 | 661.345,09 | 4,30% | 15.366.567,58 |
2 | 2023 | (22.413.672,27) | (338.065,84) | 1.090.534,96 | 752.469,12 | 4,85% | 15.520.233,26 |
3 | 2024 | (22.402.599,92) | 11.072,35 | 1.107.235,41 | 1.118.307,76 | 7,13% | 15.675.435,59 |
4 | 2025 | (22.369.783,33) | 32.816,58 | 1.106.688,44 | 1.139.505,02 | 7,20% | 15.832.189,94 |
5 | 2026 | (22.313.746,56) | 56.036,77 | 1.105.067,30 | 1.161.104,07 | 7,26% | 15.990.511,84 |
6 | 2027 | (22.232.933,13) | 80.813,44 | 1.102.299,08 | 1.183.112,52 | 7,33% | 16.150.416,96 |
7 | 2028 | (22.125.701,89) | 107.231,23 | 1.098.306,90 | 1.205.538,13 | 7,39% | 16.311.921,13 |
8 | 2029 | (21.990.322,75) | 135.379,14 | 1.093.009,67 | 1.228.388,82 | 7,46% | 16.475.040,34 |
9 | 2030 | (21.824.972,06) | 165.350,69 | 1.086.321,94 | 1.251.672,63 | 7,52% | 16.639.790,75 |
10 | 2031 | (21.627.727,89) | 197.244,17 | 1.078.153,62 | 1.275.397,79 | 7,59% | 16.806.188,65 |
11 | 2032 | (21.396.564,99) | 231.162,89 | 1.068.409,76 | 1.299.572,65 | 7,66% | 16.974.250,54 |
12 | 2033 | (21.129.349,57) | 267.215,43 | 1.056.990,31 | 1.324.205,74 | 7,72% | 17.143.993,05 |
13 | 2034 | (20.823.833,69) | 305.515,87 | 1.043.789,87 | 1.349.305,74 | 7,79% | 17.315.432,98 |
14 | 2035 | (20.477.649,56) | 346.184,13 | 1.028.697,38 | 1.374.881,51 | 7,86% | 17.488.587,31 |
15 | 2036 | (20.088.303,39) | 389.346,17 | 1.011.595,89 | 1.400.942,06 | 7,93% | 17.663.473,18 |
16 | 2037 | (19.653.169,00) | 435.134,40 | 992.362,19 | 1.427.496,58 | 8,00% | 17.840.107,91 |
17 | 2038 | (19.169.481,10) | 483.687,89 | 970.866,55 | 1.454.554,44 | 8,07% | 18.018.508,99 |
18 | 2039 | (18.634.328,30) | 535.152,81 | 946.972,37 | 1.482.125,17 | 8,14% | 18.198.694,08 |
19 | 2040 | (18.044.645,62) | 589.682,68 | 920.535,82 | 1.510.218,50 | 8,22% | 18.380.681,02 |
20 | 2041 | (17.397.206,78) | 647.438,84 | 891.405,49 | 1.538.844,33 | 8,29% | 18.564.487,83 |
21 | 2042 | (16.688.616,04) | 708.590,74 | 859.422,01 | 1.568.012,76 | 8,36% | 18.750.132,71 |
22 | 2043 | (15.915.299,61) | 773.316,43 | 824.417,63 | 1.597.734,06 | 8,44% | 18.937.634,04 |
23 | 2044 | (15.073.496,67) | 841.802,93 | 786.215,80 | 1.628.018,73 | 8,51% | 19.127.010,38 |
24 | 2045 | (14.159.249,97) | 914.246,70 | 744.630,74 | 1.658.877,44 | 8,59% | 19.318.280,48 |
25 | 2046 | (13.168.395,86) | 990.854,11 | 699.466,95 | 1.690.321,06 | 8,66% | 19.511.463,29 |
26 | 2047 | (12.096.553,92) | 1.071.841,94 | 650.518,76 | 1.722.360,69 | 8,74% | 19.706.577,92 |
27 | 2048 | (10.939.116,05) | 1.157.437,87 | 597.569,76 | 1.755.007,63 | 8,82% | 19.903.643,70 |
28 | 2049 | (9.691.235,01) | 1.247.881,05 | 540.392,33 | 1.788.273,38 | 8,90% | 20.102.680,13 |
29 | 2050 | (8.347.812,34) | 1.343.422,67 | 478.747,01 | 1.822.169,67 | 8,97% | 20.303.706,94 |
30 | 2051 | (6.903.485,80) | 1.444.326,54 | 412.381,93 | 1.856.708,47 | 9,05% | 20.506.744,01 |
31 | 2052 | (5.352.616,07) | 1.550.869,73 | 341.032,20 | 1.891.901,93 | 9,13% | 20.711.811,45 |
32 | 2053 | (3.689.272,83) | 1.663.343,25 | 264.419,23 | 1.927.762,48 | 9,22% | 20.918.929,56 |
33 | 2054 | (1.907.220,15) | 1.782.052,68 | 182.250,08 | 1.964.302,76 | 9,30% | 21.128.118,86 |
34 | 2055 | 98,82 | 1.907.318,97 | 94.216,68 | 2.001.535,65 | 9,38% | 21.339.400,04 |
35 | 2056 | - | - | - | - | - | - |
* Custo Suplementar | |||||||