Lei Complementar nº 79, de 27 de novembro de 2015
Dada por Lei Complementar nº 79, de 27 de novembro de 2015
TABELA DE EQUACIONAMENTO DO DÉFICIT ATUARIAL
5.3.2. CUSTO SUPLEMENTAR
Tabela de Financiamento do Déficit Atuarial
PERIODO | ANO | SALDO DEVEDOR | AMORTIZAÇÃO | JUROS | PRESTAÇÃO | C.S. * | FOLHA SALARIAL |
0 | 27.604.529,44 | ||||||
1 | 2015 | 29.106.081,36 | (1.501.551,92) | 1.647.514,04 | 145.962,12 | 1,60% | 9.122.632,22 |
2 | 2016 | 30.661.995,79 | (1.555.914,43) | 1.735.584,67 | 179.670,24 | 1,95% | 9.213.858,54 |
3 | 2017 | 32.274.835,33 | (1.612.839,54) | 1.826.877,47 | 214.037,93 | 2,30% | 9.305.997,13 |
4 | 2018 | 33.947.305,93 | (1.672.470,61) | 1.921.545,62 | 249.075,01 | 2,65% | 9.399.057,10 |
5 | 2019 | 35.616.858,27 | (1.669.552,34) | 2.016.048,58 | 346.496,24 | 3,65% | 9.493.047,67 |
6 | 2020 | 37.281.278,33 | (1.664.420,05) | 2.110.261,04 | 445.840,98 | 4,65% | 9.587.978,15 |
7 | 2021 | 38.938.188,78 | (1.656.910,45) | 2.204.048,42 | 547.137,97 | 5,65% | 9.683.857,93 |
8 | 2022 | 40.481.363,42 | (1.543.174,65) | 2.291.397,93 | 748.223,28 | 7,65% | 9.780.696,51 |
9 | 2023 | 41.899.773,11 | (1.418.409,69) | 2.371.685,27 | 953.275,59 | 9,65% | 9.878.503,47 |
10 | 2024 | 43.181.664,14 | (1.281.891,03) | 2.444.245,14 | 1.162.354,11 | 11,65% | 9.977.288,51 |
11 | 2025 | 44.314.513,97 | (1.132.849,84) | 2.508.368,72 | 1.375.518,88 | 13,65% | 10.077.061,39 |
12 | 2026 | 45.177.099,24 | (862.585,27) | 2.557.194,30 | 1.694.609,03 | 16,65% | 10.177.832,01 |
13 | 2027 | 45.746.585,16 | (569.485,92) | 2.589.429,35 | 2.019.943,43 | 19,65% | 10.279.610,33 |
14 | 2028 | 45.998.668,31 | (252.083,15) | 2.603.698,21 | 2.351.615,06 | 22,65% | 10.382.406,43 |
15 | 2029 | 45.907.487,20 | 91.181,11 | 2.598.537,01 | 2.689.718,12 | 25,65% | 10.486.230,49 |
16 | 2030 | 45.445.527,46 | 461.959,74 | 2.572.388,35 | 3.034.348,09 | 28,65% | 10.591.092,80 |
17 | 2031 | 44.583.521,33 | 862.006,13 | 2.523.595,55 | 3.385.601,68 | 31,65% | 10.697.003,73 |
18 | 2032 | 43.290.341,08 | 1.293.180,24 | 2.450.396,67 | 3.743.576,91 | 34,65% | 10.803.973,76 |
19 | 2033 | 41.686.723,64 | 1.603.617,44 | 2.359.625,87 | 3.963.243,30 | 36,32% | 10.912.013,50 |
20 | 2034 | 39.944.878,78 | 1.741.844,86 | 2.261.030,87 | 4.002.875,74 | 36,32% | 11.021.133,64 |
21 | 2035 | 38.056.092,75 | 1.888.786,04 | 2.154.118,46 | 4.042.904,49 | 36,32% | 11.131.344,97 |
22 | 2036 | 36.011.124,76 | 2.044.967,99 | 2.038.365,55 | 4.083.333,54 | 36,32% | 11.242.658,42 |
23 | 2037 | 33.800.175,36 | 2.210.949,40 | 1.913.217,47 | 4.124.166,87 | 36,32% | 11.355.085,01 |
24 | 2038 | 31.412.852,82 | 2.387.322,53 | 1.778.086,01 | 4.165.408,54 | 36,32% | 11.468.635,86 |
25 | 2039 | 28.838.137,61 | 2.574.715,22 | 1.632.347,41 | 4.207.062,63 | 36,32% | 11.583.322,22 |
26 | 2040 | 26.064.344,61 | 2.773.792,99 | 1.475.340,26 | 4.249.133,25 | 36,32% | 11.699.155,44 |
27 | 2041 | 23.079.083,23 | 2.985.261,39 | 1.306.363,20 | 4.291.624,59 | 36,32% | 11.816.146,99 |
28 | 2042 | 19.869.214,94 | 3.209.868,29 | 1.124.672,54 | 4.334.540,83 | 36,32% | 11.934.308,46 |
29 | 2043 | 16.420.808,42 | 3.448.406,52 | 929.479,72 | 4.377.886,24 | 36,32% | 12.053.651,55 |
30 | 2044 | 12.719.091,91 | 3.701.716,51 | 719.948,60 | 4.421.665,10 | 36,32% | 12.174.188,06 |
31 | 2045 | 8.748.402,76 | 3.970.689,15 | 495.192,61 | 4.465.881,76 | 36,32% | 12.295.929,94 |
32 | 2046 | 4.492.133,92 | 4.256.268,84 | 254.271,73 | 4.510.540,57 | 36,32% | 12.418.889,24 |
33 | 2047 | (67.322,78) | 4.559.456,70 | (3.810,72) | 4.555.645,98 | 36,32% | 12.543.078,13 |
34 | 2048 |
|
|
|
|
|
|
35 | 2049 |
|
|
|
|
|