ANEXO I TABELA DE EQUACIONAMENTO DO DÉFICIT ATUARIAL - LEI COMPLEMENTAR Nº 145/2024 DE 18 DE DEZEMBRO DE 2024.
15 de Janeiro de 2025
LEI COMPLEMENTAR Nº 145/2024
DE 18 DE DEZEMBRO DE 2024.
ANEXO I
TABELA DE EQUACIONAMENTO DO DÉFICIT ATUARIAL
| PERÍODO | ANO | SALDO DEVEDOR | AMORTIZAÇÃO | JUROS | PRESTAÇÃO | Custo Suplementar |
| 0 | (4.791.723,94) | |||||
| 1 | 2024 | (4.897.377,81) | (105.653,87) | 243.419,58 | 137.765,71 | 1,60% |
| 2 | 2025 | (4.893.967,25) | 3.410,55 | 248.786,79 | 252.197,35 | 2,90% |
| 3 | 2026 | (4.879.078,05) | 14.889,21 | 248.613,54 | 263.502,75 | 3,00% |
| 4 | 2027 | (4.851.926,18) | 27.151,87 | 247.857,16 | 275.009,03 | 3,10% |
| 5 | 2028 | (4.819.227,96) | 32.698,22 | 246.477,85 | 279.176,07 | 3,12% |
| 6 | 2029 | (4.780.638,50) | 38.589,46 | 244.816,78 | 283.406,24 | 3,13% |
| 7 | 2030 | (4.735.794,42) | 44.844,08 | 242.856,44 | 287.700,51 | 3,15% |
| 8 | 2031 | (4.684.312,92) | 51.481,50 | 240.578,36 | 292.059,85 | 3,16% |
| 9 | 2032 | (4.625.790,77) | 58.522,15 | 237.963,10 | 296.485,25 | 3,18% |
| 10 | 2033 | (4.559.803,24) | 65.987,53 | 234.990,17 | 300.977,70 | 3,20% |
| 11 | 2034 | (4.485.903,02) | 73.900,22 | 231.638,00 | 305.538,22 | 3,21% |
| 12 | 2035 | (4.403.619,05) | 82.283,97 | 227.883,87 | 310.167,84 | 3,23% |
| 13 | 2036 | (4.312.455,28) | 91.163,77 | 223.703,85 | 314.867,62 | 3,25% |
| 14 | 2037 | (4.211.889,41) | 100.565,88 | 219.072,73 | 319.638,60 | 3,26% |
| 15 | 2038 | (4.101.371,51) | 110.517,90 | 213.963,98 | 324.481,88 | 3,28% |
| 16 | 2039 | (3.980.322,63) | 121.048,87 | 208.349,67 | 329.398,55 | 3,30% |
| 17 | 2040 | (3.848.133,31) | 132.189,32 | 202.200,39 | 334.389,71 | 3,31% |
| 18 | 2041 | (3.704.161,98) | 143.971,33 | 195.485,17 | 339.456,50 | 3,33% |
| 19 | 2042 | (3.547.733,34) | 156.428,64 | 188.171,43 | 344.600,07 | 3,35% |
| 20 | 2043 | (3.378.136,63) | 169.596,72 | 180.224,85 | 349.821,57 | 3,36% |
| 21 | 2044 | (3.194.623,78) | 183.512,85 | 171.609,34 | 355.122,19 | 3,38% |
| 22 | 2045 | (2.996.407,54) | 198.216,24 | 162.286,89 | 360.503,13 | 3,40% |
| 23 | 2046 | (2.782.659,44) | 213.748,10 | 152.217,50 | 365.965,60 | 3,41% |
| 24 | 2047 | (2.552.507,70) | 230.151,74 | 141.359,10 | 371.510,84 | 3,43% |
| 25 | 2048 | (2.305.034,98) | 247.472,72 | 129.667,39 | 377.140,11 | 3,45% |
| 26 | 2049 | (2.039.276,09) | 265.758,89 | 117.095,78 | 382.854,67 | 3,47% |
| 27 | 2050 | (1.754.215,50) | 285.060,59 | 103.595,23 | 388.655,82 | 3,48% |
| 28 | 2051 | (1.448.784,78) | 305.430,72 | 89.114,15 | 394.544,87 | 3,50% |
| 29 | 2052 | (1.121.859,89) | 326.924,89 | 73.598,27 | 400.523,15 | 3,52% |
| 30 | 2053 | (772.258,35) | 349.601,54 | 56.990,48 | 406.592,02 | 3,54% |
| 31 | 2054 | (398.736,23) | 373.522,12 | 39.230,72 | 412.752,85 | 3,56% |
| 32 | 2055 | 15,00 | 398.751,23 | 20.255,80 | 419.007,03 | 3,57% |
| 33 | 2056 | - | - | - | - | - |
| 34 | 2057 | - | - | - | - | - |
| 35 | 2058 | - | - | - | - | - |