PERÍODO

ANO

SALDO DEVEDOR

AMORTIZAÇÃO

JUROS

PRESTAÇÃO

CUSTO SUPLEMENTAR

FOLHA REMUNERAÇÃO CONTRIBUIÇÃO SERVIDOR ATIVO

0

(100.505.602,17)

1

2025

(101.168.073,37)

(662.471,19)

5.115.735,15

4.453.263,96

10,00%

44.532.639,58

2

2026

(101.369.952,04)

(201.878,68)

5.149.454,93

4.947.576,26

11,00%

44.977.965,98

3

2027

(100.851.214,40)

518.737,65

5.159.730,56

5.678.468,20

12,50%

45.427.745,64

4

2028

(100.216.370,45)

634.843,95

5.133.326,81

5.768.170,76

12,57%

45.882.023,09

5

2029

(99.458.093,36)

758.277,09

5.101.013,26

5.859.290,35

12,64%

46.340.843,32

6

2030

(98.568.660,97)

889.432,39

5.062.416,95

5.951.849,34

12,72%

46.804.251,76

7

2031

(97.539.935,31)

1.028.725,65

5.017.144,84

6.045.870,49

12,79%

47.272.294,27

8

2032

(96.363.341,13)

1.176.594,18

4.964.782,71

6.141.376,89

12,86%

47.745.017,22

9

2033

(95.029.843,19)

1.333.497,94

4.904.894,06

6.238.392,00

12,94%

48.222.467,39

10

2034

(93.529.922,56)

1.499.920,64

4.837.019,02

6.336.939,65

13,01%

48.704.692,06

11

2035

(91.853.551,55)

1.676.371,00

4.760.673,06

6.437.044,06

13,09%

49.191.738,98

12

2036

(89.990.167,51)

1.863.384,04

4.675.345,77

6.538.729,81

13,16%

49.683.656,37

13

2037

(87.928.645,15)

2.061.522,37

4.580.499,53

6.642.021,89

13,24%

50.180.492,94

14

2038

(85.657.267,51)

2.271.377,63

4.475.568,04

6.746.945,67

13,31%

50.682.297,87

15

2039

(83.163.695,50)

2.493.572,01

4.359.954,92

6.853.526,93

13,39%

51.189.120,84

16

2040

(80.434.935,75)

2.728.759,75

4.233.032,10

6.961.791,85

13,47%

51.701.012,05

17

2041

(77.457.306,96)

2.977.628,79

4.094.138,23

7.071.767,02

13,54%

52.218.022,17

18

2042

(74.216.404,42)

3.240.902,55

3.942.576,92

7.183.479,47

13,62%

52.740.202,40

19

2043

(70.697.062,77)

3.519.341,65

3.777.614,98

7.296.956,64

13,70%

53.267.604,42

20

2044

(66.883.316,86)

3.813.745,90

3.598.480,49

7.412.226,40

13,78%

53.800.280,46

21

2045

(62.758.360,62)

4.124.956,24

3.404.360,83

7.529.317,07

13,86%

54.338.283,27

22

2046

(58.304.503,76)

4.453.856,86

3.194.400,56

7.648.257,42

13,94%

54.881.666,10

23

2047

(53.503.126,34)

4.801.377,42

2.967.699,24

7.769.076,67

14,02%

55.430.482,76

24

2048

(48.334.630,98)

5.168.495,36

2.723.309,13

7.891.804,49

14,10%

55.984.787,59

25

2049

(42.778.392,66)

5.556.238,32

2.460.232,72

8.016.471,04

14,18%

56.544.635,47

26

2050

(36.812.705,90)

5.965.686,76

2.177.420,19

8.143.106,94

14,26%

57.110.081,82

27

2051

(30.414.729,32)

6.397.976,58

1.873.766,73

8.271.743,31

14,34%

57.681.182,64

28

2052

(23.560.427,30)

6.854.302,02

1.548.109,72

8.402.411,74

14,42%

58.257.994,46

29

2053

(16.224.508,72)

7.335.918,58

1.199.225,75

8.535.144,33

14,51%

58.840.574,41

30

2054

(8.380.362,51)

7.844.146,21

825.827,49

8.669.973,70

14,59%

59.428.980,15

31

2055

10,00

8.380.372,51

426.560,45

8.806.932,96

14,67%

60.023.269,95

32

2056

-

-

-

-

-

-

33

2057

-

-

-

-

-

-

34

2058

-

-

-

-

-

-

35

2059

-

-

-

-

-

-