Lei Complementar nº 107, de 31 de março de 2023
TABELA
ANEXO I – Plano de amortização
Equacionamento do déficit atuarial
Ano | BaseCálculo | Percentual | (-) Pagamento | Saldo Inicial | Juros | SaldoFinal |
2023 | 19.338.818,94 | 1,00% | 193.388,19 | 5.735.020,44 | 307.970,60 | 5.849.602,85 |
2024 | 19.532.207,13 | 1,50% | 292.983,11 | 5.849.602,85 | 314.123,67 | 5.870.743,42 |
2025 | 19.727.529,21 | 2,00% | 394.550,58 | 5.870.743,42 | 315.258,92 | 5.791.451,75 |
2026 | 19.924.804,50 | 1,60% | 318.796,87 | 5.791.451,75 | 311.000,96 | 5.783.655,84 |
2027 | 20.124.052,54 | 1,55% | 312.679,40 | 5.783.655,84 | 310.582,32 | 5.781.558,76 |
2028 | 20.325.293,07 | 1,55% | 315.806,19 | 5.781.558,76 | 310.469,71 | 5.776.222,28 |
2029 | 20.528.546,00 | 1,55% | 318.964,25 | 5.776.222,28 | 310.183,14 | 5.767.441,16 |
2030 | 20.733.831,46 | 1,55% | 322.153,89 | 5.767.441,16 | 309.711,59 | 5.754.998,86 |
2031 | 20.941.169,77 | 1,55% | 325.375,43 | 5.754.998,86 | 309.043,44 | 5.738.666,87 |
2032 | 21.150.581,47 | 1,55% | 328.629,19 | 5.738.666,87 | 308.166,41 | 5.718.204,09 |
2033 | 21.362.087,29 | 1,55% | 331.915,48 | 5.718.204,09 | 307.067,56 | 5.693.356,17 |
2034 | 21.575.708,16 | 1,55% | 335.234,63 | 5.693.356,17 | 305.733,23 | 5.663.854,77 |
2035 | 21.791.465,24 | 1,55% | 338.586,98 | 5.663.854,77 | 304.149,00 | 5.629.416,79 |
2036 | 22.009.379,89 | 1,55% | 341.972,85 | 5.629.416,79 | 302.299,68 | 5.589.743,62 |
2037 | 22.229.473,69 | 1,55% | 345.392,58 | 5.589.743,62 | 300.169,23 | 5.544.520,27 |
2038 | 22.451.768,43 | 1,55% | 348.846,50 | 5.544.520,27 | 297.740,74 | 5.493.414,51 |
2039 | 22.676.286,11 | 1,55% | 352.334,97 | 5.493.414,51 | 294.996,36 | 5.436.075,90 |
2040 | 22.903.048,97 | 1,55% | 355.858,32 | 5.436.075,90 | 291.917,28 | 5.372.134,86 |
2041 | 23.132.079,46 | 1,55% | 359.416,90 | 5.372.134,86 | 288.483,64 | 5.301.201,60 |
2042 | 23.363.400,26 | 1,55% | 363.011,07 | 5.301.201,60 | 284.674,53 | 5.222.865,05 |
2043 | 23.597.034,26 | 1,55% | 366.641,18 | 5.222.865,05 | 280.467,85 | 5.136.691,72 |
2044 | 23.833.004,60 | 1,55% | 370.307,59 | 5.136.691,72 | 275.840,35 | 5.042.224,47 |
2045 | 24.071.334,65 | 1,55% | 374.010,67 | 5.042.224,47 | 270.767,45 | 4.938.981,26 |
2046 | 24.312.048,00 | 1,55% | 377.750,78 | 4.938.981,26 | 265.223,29 | 4.826.453,78 |
2047 | 24.555.168,48 | 1,55% | 381.528,28 | 4.826.453,78 | 259.180,57 | 4.704.106,06 |
2048 | 24.800.720,16 | 1,55% | 385.343,57 | 4.704.106,06 | 252.610,50 | 4.571.372,99 |
2049 | 25.048.727,36 | 1,55% | 389.197,00 | 4.571.372,99 | 245.482,73 | 4.427.658,72 |
2050 | 25.299.214,64 | 1,55% | 393.088,97 | 4.427.658,72 | 237.765,27 | 4.272.335,02 |
2051 | 25.552.206,78 | 1,55% | 397.019,86 | 4.272.335,02 | 229.424,39 | 4.104.739,55 |
2052 | 25.807.728,85 | 1,55% | 400.990,06 | 4.104.739,55 | 220.424,51 | 3.924.174,00 |
2053 | 26.065.806,14 | 1,55% | 404.999,96 | 3.924.174,00 | 210.728,14 | 3.729.902,18 |
2054 | 26.326.464,20 | 1,55% | 409.049,96 | 3.729.902,18 | 200.295,75 | 3.521.147,97 |
2055 | 26.589.728,84 | 1,55% | 413.140,46 | 3.521.147,97 | 189.085,65 | 3.297.093,15 |
2056 | 26.855.626,13 | 1,55% | 417.271,87 | 3.297.093,15 | 177.053,90 | 3.056.875,19 |
2057 | 27.124.182,39 | 1,55% | 421.444,58 | 3.056.875,19 | 164.154,20 | 2.799.584,80 |
2058 | 27.395.424,22 | 1,55% | 425.659,03 | 2.799.584,80 | 150.337,70 | 2.524.263,48 |
2059 | 27.669.378,46 | 1,55% | 429.915,62 | 2.524.263,48 | 135.552,95 | 2.229.900,81 |
2060 | 27.946.072,24 | 1,55% | 434.214,78 | 2.229.900,81 | 119.745,67 | 1.915.431,71 |
2061 | 28.225.532,96 | 1,55% | 438.556,92 | 1.915.431,71 | 102.858,68 | 1.579.733,46 |
2062 | 28.507.788,29 | 1,55% | 442.942,49 | 1.579.733,46 | 84.831,69 | 1.221.622,66 |
2063 | 28.792.866,18 | 1,55% | 447.371,92 | 1.221.622,66 | 65.601,14 | 839.851,88 |
2064 | 29.080.794,84 | 1,55% | 451.845,64 | 839.851,88 | 45.100,05 | 433.106,29 |
2065 | 29.371.602,79 | 1,55% | 456.364,09 | 433.106,29 | 23.257,81 | 0,00 |