Lei Complementar nº 125, de 30 de agosto de 2018
Nº | ANO | SALDO DEVEDOR | AMORTIZAÇÃO | JUROS | PRESTAÇÃO | C.S. * | FOLHA SALARIAL |
0 | 33.530.431,95 | ||||||
1 | 2018 | 35.178.654,33 | (1.648.222,38) | 1.991.244,58 | 343.022,21 | 2,90% | 11.828.351,99 |
2 | 2019 | 36.871.480,28 | (1.692.825,95) | 2.087.064,92 | 394.238,97 | 3,30% | 11.946.635,51 |
3 | 2020 | 38.610.536,58 | (1.739.056,30) | 2.185.502,07 | 446.445,77 | 3,70% | 12.066.101,86 |
4 | 2021 | 40.371.696,12 | (1.761.159,54) | 2.285.190,35 | 524.030,80 | 4,30% | 12.186.762,88 |
5 | 2022 | 42.102.499,03 | (1.730.802,91) | 2.383.160,32 | 652.357,42 | 5,30% | 12.308.630,51 |
6 | 2023 | 43.798.458,92 | (1.695.959,89) | 2.479.158,05 | 783.198,16 | 6,30% | 12.431.716,82 |
7 | 2024 | 45.454.780,55 | (1.656.321,63) | 2.572.912,11 | 916.590,48 | 7,30% | 12.556.033,99 |
8 | 2025 | 46.931.915,81 | (1.477.135,26) | 2.656.523,54 | 1.179.388,27 | 9,30% | 12.681.594,33 |
9 | 2026 | 48.213.639,38 | (1.281.723,57) | 2.729.073,93 | 1.447.350,36 | 11,30% | 12.808.410,27 |
10 | 2027 | 49.282.670,76 | (1.069.031,39) | 2.789.585,14 | 1.720.553,75 | 13,30% | 12.936.494,37 |
11 | 2028 | 49.982.111,84 | (699.441,07) | 2.829.176,14 | 2.129.735,07 | 16,30% | 13.065.859,32 |
12 | 2029 | 50.281.294,91 | (299.183,08) | 2.846.111,03 | 2.546.927,96 | 19,30% | 13.196.517,91 |
13 | 2030 | 50.147.585,77 | 133.709,14 | 2.838.542,59 | 2.972.251,73 | 22,30% | 13.328.483,09 |
14 | 2031 | 49.546.264,00 | 601.321,77 | 2.804.505,51 | 3.405.827,28 | 25,30% | 13.461.767,92 |
15 | 2032 | 48.440.396,09 | 1.105.867,91 | 2.741.909,21 | 3.847.777,12 | 28,30% | 13.596.385,60 |
16 | 2033 | 46.790.700,95 | 1.649.695,14 | 2.648.530,24 | 4.298.225,38 | 31,30% | 13.732.349,45 |
17 | 2034 | 44.837.682,90 | 1.953.018,05 | 2.537.982,05 | 4.491.000,10 | 32,38% | 13.869.672,95 |
18 | 2035 | 42.719.879,17 | 2.117.803,73 | 2.418.106,37 | 4.535.910,10 | 32,38% | 14.008.369,68 |
19 | 2036 | 40.426.926,56 | 2.292.952,60 | 2.288.316,60 | 4.581.269,20 | 32,38% | 14.148.453,37 |
20 | 2037 | 37.947.835,35 | 2.479.091,21 | 2.147.990,68 | 4.627.081,89 | 32,38% | 14.289.937,91 |
21 | 2038 | 35.270.951,59 | 2.676.883,76 | 1.996.468,96 | 4.673.352,71 | 32,38% | 14.432.837,29 |
22 | 2039 | 32.383.917,28 | 2.887.034,32 | 1.833.051,92 | 4.720.086,24 | 32,38% | 14.577.165,66 |
23 | 2040 | 29.273.627,98 | 3.110.289,29 | 1.656.997,81 | 4.767.287,10 | 32,38% | 14.722.937,32 |
24 | 2041 | 25.926.188,09 | 3.347.439,89 | 1.467.520,08 | 4.814.959,97 | 32,38% | 14.870.166,69 |
25 | 2042 | 22.326.863,23 | 3.599.324,86 | 1.263.784,71 | 4.863.109,57 | 32,38% | 15.018.868,36 |
26 | 2043 | 18.460.029,91 | 3.866.833,32 | 1.044.907,35 | 4.911.740,67 | 32,38% | 15.169.057,04 |
27 | 2044 | 14.309.122,14 | 4.150.907,77 | 809.950,31 | 4.960.858,08 | 32,38% | 15.320.747,61 |
28 | 2045 | 9.856.574,81 | 4.452.547,33 | 557.919,33 | 5.010.466,66 | 32,38% | 15.473.955,09 |
29 | 2046 | 5.083.763,70 | 4.772.811,11 | 287.760,21 | 5.060.571,32 | 32,38% | 15.628.694,64 |
30 | 2047 | (29.058,14) | 5.112.821,84 | (1.644,80) | 5.111.177,04 | 32,38% | 15.784.981,58 |
31 | 2048 | - | - | - | - | - | - |
32 | 2049 | - | - | - | - | - | - |
33 | 2050 | - | - | - | - | - | - |
34 | 2051 | - | - | - | - | - | - |
35 | 2052 | - | - | - | - | - | - |