Lei Complementar nº 108, de 08 de agosto de 2017
Dada por Lei Complementar nº 125, de 30 de agosto de 2018
TABELA DE EQUACIONAMENTO DO DÉFICIT ATUARIAL
PERÍODO | ANO | SALDO DEVEDOR | AMORTIZAÇÃO | JUROS | PRESTAÇÃO | Custo Suplementar |
0 |
| 38.960.789,75 |
|
|
|
|
1 | 2017 | 41.014.893,07 | (2.054.103,32) | 2.321.597,72 | 267.494,41 | 2,30% |
2 | 2018 | 43.114.699,44 | (2.099.806,38) | 2.440.454,69 | 340.648,31 | 2,90% |
3 | 2019 | 45.236.276,96 | (2.121.577,52) | 2.560.543,98 | 438.966,46 | 3,70% |
4 | 2020 | 47.340.779,00 | (2.104.502,03) | 2.679.666,74 | 575.164,70 | 4,80% |
5 | 2021 | 49.424.340,14 | (2.083.561,15) | 2.797.604,16 | 714.043,01 | 5,90% |
6 | 2022 | 51.366.209,00 | (1.941.868,86) | 2.907.521,26 | 965.652,41 | 7,90% |
7 | 2023 | 53.152.625,60 | (1.786.416,60) | 3.008.639,18 | 1.222.222,58 | 9,90% |
8 | 2024 | 54.768.925,88 | (1.616.300,28) | 3.100.127,88 | 1.483.827,60 | 11,90% |
9 | 2025 | 56.199.486,39 | (1.430.560,51) | 3.181.103,00 | 1.750.542,49 | 13,90% |
10 | 2026 | 57.292.836,11 | (1.093.349,73) | 3.242.990,72 | 2.149.641,00 | 16,90% |
11 | 2027 | 58.020.467,08 | (727.630,97) | 3.284.177,38 | 2.556.546,41 | 19,90% |
12 | 2028 | 58.352.037,63 | (331.570,55) | 3.302.945,53 | 2.971.374,97 | 22,90% |
13 | 2029 | 58.255.260,77 | 96.776,86 | 3.297.467,59 | 3.394.244,45 | 25,90% |
14 | 2030 | 57.555.481,61 | 699.779,16 | 3.257.857,45 | 3.957.636,61 | 29,90% |
15 | 2031 | 56.204.935,89 | 1.350.545,72 | 3.181.411,47 | 4.531.957,19 | 33,90% |
16 | 2032 | 54.356.058,02 | 1.848.877,87 | 3.076.758,00 | 4.925.635,87 | 36,48% |
17 | 2033 | 52.344.035,73 | 2.012.022,29 | 2.962.869,95 | 4.974.892,23 | 36,48% |
18 | 2034 | 50.158.558,25 | 2.185.477,48 | 2.839.163,67 | 5.024.641,16 | 36,48% |
19 | 2035 | 47.788.690,92 | 2.369.867,33 | 2.705.020,24 | 5.074.887,57 | 36,48% |
20 | 2036 | 45.222.837,75 | 2.565.853,17 | 2.559.783,27 | 5.125.636,44 | 36,48% |
21 | 2037 | 42.448.701,64 | 2.774.136,11 | 2.402.756,70 | 5.176.892,81 | 36,48% |
22 | 2038 | 39.453.242,30 | 2.995.459,34 | 2.233.202,39 | 5.228.661,74 | 36,48% |
23 | 2039 | 36.222.631,58 | 3.230.610,72 | 2.050.337,64 | 5.280.948,35 | 36,48% |
24 | 2040 | 32.742.206,17 | 3.480.425,41 | 1.853.332,42 | 5.333.757,84 | 36,48% |
25 | 2041 | 28.996.417,40 | 3.745.788,77 | 1.641.306,65 | 5.387.095,41 | 36,48% |
26 | 2042 | 24.968.778,09 | 4.027.639,31 | 1.413.327,06 | 5.440.966,37 | 36,48% |
27 | 2043 | 20.641.806,18 | 4.326.971,91 | 1.168.404,12 | 5.495.376,03 | 36,48% |
28 | 2044 | 15.996.964,97 | 4.644.841,21 | 905.488,58 | 5.550.329,79 | 36,48% |
29 | 2045 | 11.014.599,80 | 4.982.365,18 | 623.467,91 | 5.605.833,09 | 36,48% |
30 | 2046 | 5.673.870,88 | 5.340.728,92 | 321.162,50 | 5.661.891,42 | 36,48% |
31 | 2047 | (47.317,83) | 5.721.188,70 | (2.678,37) | 5.718.510,34 | 36,48% |
32 | 2048 | - | - | - | - | - |
33 | 2049 | - | - | - | - | - |
34 | 2050 | - | - | - | - | - |
35 | 2051 | - | - | - | - | - |