| ANEXO ÚNICO
|
TABELA DE AMORTIZAÇÃO DO DÉFICIT ATUARIAL
| Ano |
Juros
(R$) |
Amortização
(R$) |
Pagamento
(R$) |
Saldo devedor
(R$) |
Alíquota
(%) |
| 0 |
- |
- |
- |
5.042.224.241,86 |
- |
| 2024* |
21.626.247,81 |
- |
15.417.796,87 |
5.048.432.692,80 |
18,78% |
| 2025 |
266.052.402,91 |
- |
139.478.000,28 |
5.175.007.095,43 |
24,89% |
| 2026 |
272.722.873,93 |
- |
181.815.249,29 |
5.265.914.720,08 |
30,90% |
| 2027 |
277.513.705,75 |
5.000,00 |
277.518.705,75 |
5.265.909.720,08 |
44,92% |
| 2028 |
277.513.442,25 |
11.406.076,50 |
288.919.518,75 |
5.254.503.643,58 |
44,54% |
| 2029 |
276.912.342,02 |
23.407.989,73 |
300.320.331,75 |
5.231.095.653,84 |
44,10% |
| 2030 |
275.678.740,96 |
36.042.403,79 |
311.721.144,75 |
5.195.053.250,05 |
43,59% |
| 2031 |
273.779.306,28 |
49.342.651,47 |
323.121.957,75 |
5.145.710.598,58 |
43,03% |
| 2032 |
271.178.948,55 |
63.343.822,20 |
334.522.770,75 |
5.082.366.776,38 |
42,43% |
| 2033 |
267.840.729,12 |
78.082.854,63 |
345.923.583,75 |
5.004.283.921,75 |
41,79% |
| 2034 |
263.725.762,68 |
93.598.634,07 |
357.324.396,75 |
4.910.685.287,68 |
41,11% |
| 2035 |
258.793.114,66 |
109.932.095,09 |
368.725.209,75 |
4.800.753.192,59 |
40,40% |
| 2036 |
252.999.693,25 |
127.126.329,50 |
380.126.022,75 |
4.673.626.863,09 |
39,67% |
| 2037 |
246.300.135,68 |
145.226.700,06 |
391.526.835,75 |
4.528.400.163,03 |
38,91% |
| 2038 |
238.646.688,59 |
164.280.960,16 |
402.927.648,75 |
4.364.119.202,87 |
38,14% |
| 2039 |
229.989.081,99 |
184.339.379,76 |
414.328.461,75 |
4.179.779.823,11 |
37,35% |
| 2040 |
220.274.396,68 |
205.454.878,07 |
425.729.274,75 |
3.974.324.945,05 |
36,55% |
| 2041 |
209.446.924,60 |
227.683.163,14 |
437.130.087,75 |
3.746.641.781,90 |
35,74% |
| 2042 |
197.448.021,91 |
251.082.878,84 |
448.530.900,75 |
3.495.558.903,06 |
34,93% |
| 2043 |
184.215.954,19 |
275.715.759,56 |
459.931.713,75 |
3.219.843.143,50 |
34,11% |
| 2044 |
169.685.733,66 |
301.646.793,09 |
471.332.526,75 |
2.918.196.350,42 |
33,29% |
| 2045 |
153.788.947,67 |
328.944.392,08 |
482.733.339,75 |
2.589.251.958,34 |
32,47% |
| 2046 |
136.453.578,20 |
357.680.574,54 |
494.134.152,75 |
2.231.571.383,79 |
31,65% |
| 2047 |
117.603.811,93 |
387.931.153,82 |
505.534.965,75 |
1.843.640.229,97 |
30,84% |
| 2048 |
97.159.840,12 |
419.775.938,63 |
516.935.778,75 |
1.423.864.291,34 |
30,04% |
| 2049 |
75.037.648,15 |
453.298.943,59 |
528.336.591,75 |
970.565.347,75 |
29,24% |
| 2050 |
51.148.793,83 |
488.588.610,92 |
539.737.404,75 |
481.976.736,82 |
28,45% |
| 2051** |
23.233.313,29 |
481.976.736,82 |
505.210.050,12 |
- |
29,97% |
* Inicio de pagamento em dezembro/2024
** Pagamento até novembro/2051 |
|