Brasão municipal

LEI Nº 644/10 DE 10 DE AGOSTO DE 2010.

 

“INSTITUI O PLANO DE AMORTIZAÇÃO PARA EQUACIONAMENTO DE DÉFICIT ATUARIAL.”

 

Faço saber que a CÂMARA MUNICIPAL aprovou e eu, Gilgleider Altino Ribeiro, Prefeito(a) do Município de Santana do Araguaia/PA, sanciono a seguinte Lei:

Art. 1º - Esta Lei dispõe sobre a forma de amortização do passivo atuarial do Município de Santana do Araguaia/PA, no valor de R$ 6.498.759,15 (seis milhões, quatrocentos e noventa e oito mil, setecentos e cinquenta e nove reais e quinze centavos), indicado no Parecer Atuarial do exercício de 2010.

Art. 2º - Fica instituído, a partir de 26 de Março de 2010, o plano de amortização para equacionamento de déficit atuarial de que trata o artigo anterior, cuja planilha de amortização consta do Anexo Único desta Lei.

§ 1º - O passivo atuarial será amortizado no curso de 34 anos a uma taxa suplementar inicial de 1,76% (um vírgula setenta e seis por cento) no ano de 2010 que, para os próximos 10 anos, sofrerá um acréscimo de 0,30% (zero vírgula trinta por cento), conforme tabela abaixo:

 

Ano

Alíquota Amortizante

2010

1,76%

2011

2,06%

2012

2,36%

2013

2,66%

2014

2,96%

2015

3,26%

2016

3,56%

2017

3,86%

2018

4,16%

2019 em diante

4,46%

 

§ 2º - O Plano de amortização será revisto nas avaliações atuariais anuais, sendo a sua revisão estabelecida por ato do chefe do Poder Executivo, que conterá a nova planilha de amortização.

§ 3º - A planilha de amortização estabelecida em um exercício permanecerá em vigência até que seja precedida, mediante ato, a revisão anual de que trata § 2º.

Art. 3º - Esta Lei entra em vigor na data de sua publicação, revogadas as disposições em contrário.

 

Gabinete do Sr. Prefeito Municipal de Santana do Araguaia-PA, em  10 de agosto de 2010.

 

GILCLEIDER ALTINO RIBEIRO

Prefeito Municipal

 

 

Registrada e Publicada na Secretaria de Administração, 10 de agosto de 2010.

 

GABRIEL APARECIDO DE SÁ PEREIRA

Sec. Mun. de Administração

 

 

ANEXO ÚNICO

 

Mês

Fl. Salarial com

Contribuição

Vr. Atual

N°

Saldo Devedor do

Deficit Atuarial

Var. mensal de:

Amortizante

Contrib. Amort.

0,08295381%

Fl. Sal x Taxa Contrib.

Desc. a 0,486755%

Dez/09

 

 

 

 

6.498.759,15

Jan/10

810.946,44

14.272,66

14.203,52

1

6.516.050,05

Fev/10

811.619,15

14.284,50

14.146,44

2

6.533.413,23

Mar/10

812.292,42

14.296,35

14.086,60

3

6.550.849,01

Abr/10

812.966,25

14.308,21

14.032,98

4

6.568.357,74

Mai/10

813.640,64

14.320,08

13.976,59

5

6.585.939,77

Jun/10

814.315,58

14.331,95

13.920,42

6

6.603.595,45

Jul/10

814.991,09

14.343,84

13.864,49

7

6.621.325,11

Ago/10

815.667,16

14.355,74

13.808,77

8

6.639.129,13

Set/10

816.343,78

14.367,65

13.753,28

9

6.657.007,83

Out/10

817.020,97

14.379,57

13.698,02

10

6.674.961,59

Nov/10

817.698,72

14.391,50

13.642,97

11

6.692.990,75

Dez/10

818.377,03

28.806,87

27.176,29

12

6.696.622,13

Jan/11

819.055,91

16.872,55

15.840,40

13

6.712.263,59

Fev11

819.735,35

16.886,55

15.776,74

14

6.727.967,12

Mar/11

820.415,35

16.900,56

15.713,35

15

6.743.733,02

Abr/11

821.095,91

16.914,58

15.650,20

16

6.759.561,57

Mai/11

921.777,04

16.328,61

15.587,31

17

6.775.453,06

Jun/11

822.458,74

16.942,65

15.524,68

18

6.791.407,80

Jul/11

8213.141,00

16.956,70

15.462,29

19

6.807.426,08

Ago/11

823.823,83

16.970,77

15.400,16

20

6.823.508,19

Set/11

824507,22

16.984,85

15.338,27

21

6.839.654,43

Out/11

825.191,18

16.998,94

15.276,64

22

6.855.865,11

Nov/11

825.875,71

17.013,04

15.215,25

23

6.872.140,52

Dez/11

826.560,80

34.054,31

30.308,21

24

6.871.370,95

Jan/12

827.246,47

19.523,02

17.291,25

25

6.885.199,64

Fev/12

827.932,70

19.539,21

17.221.77

26

6.899.079,38

Mar/12

828.619,50

19.555,42

17.152,56

27

6.913.010,38

Abr/12

829.306,87

19.571,64

17.083,63

28

6.926.992,90

Mai/12

829.994,81

19.587,88

17.014,98

29

6.941.027,16

Jun/12

830.683,33

19.604,13

16.946,61

30

6.955.113,41

Jul/12

831.372,41

19.620,39

16.878,51

31

6.969.251,88

Ago/12

832.062,07

19.636,66

16.810,69

32

6.983.442,81

Set/12

832.752,29

19.652,95

16.743,13

33

6997.686,45

Out/12

833.443,09

19.669,26

16.675,85

34

7.011.983,04

Nov/12

834.134,46

19.685,57

16.608,84

35

7.026.332,83

Dez/12

834.826,41

39.403,81

33.084,20

36

7.020.938,25

Jan/13

835.518,93

22.224,80

18.495,36

37

7.032.780,03

Fev/13

836.212,03

22.243,24

18.495,36

38

7.044.660,93

Mar/13

836.905,70

22.261,69

18.421,04

39

7.056.581.12

Abr/13

837.599,94

22.280,16

18.347,01

40

7.068.540,77

Mai/13

838.294,76

22.298,64

18.273,29

41

7.080.540,06

Jun/13

838.990,16

22.317,14

18.199,86

42

7.092.579,18

Jul/13

839.686,13

22.335,65

18.126,72

43

7.104.658,29

Ago/13

840.382,69

22.354,18

18.053,88

44

7.116.777,58

Set/13

841.079,82

22.372,72

17.981,33

45

7.128.937,23

Out/13

841.777,52

22.391,28

17.909,07

46

7.141.137,41

Mês

Fl. Salarial com

Contribuição

Vr. Atual

N°

Saldo Devedor do

Deficit Atuarial

 

Var. mensal de:

Amortizante

Contrib. Amort.

 

0,08295381%

Fl. Sal x Taxa Contrib.

Desc. a 0,486755%

 

Nov/13

842.475,81

22.409,86

17.837,11

47

7.153.378,32

 

Dez/13

843.174,68

44.856,89

35.530,86

48

7.143.122,51

 

Jan/14

843.874,12

24.978,67

19.689,61

49

7.152.791,76

 

Fev/14

844.574,15

24.999,39

19.610,49

50

7.162.487,25

 

Mar/14

845.274,75

25.020,13

19.531,68

51

7.172.209,09

 

Abr/14

845.975,94

25.040,89

19.453,20

52

7.181.957,41

 

Mai/14

846.677,71

25.061,66

19.375,02

53

7.191.732,29

 

Jun/14

847.380,06

25.082,45

19.297,17

54

7.201.533,87

 

Jul/14

848.083,00

25.103,26

19.219,62

55

7.211.362,25

 

Ago/14

848.786,51

25.124,08

19.142,39

56

7.221.217,54

 

Set/14

849.490,61

25.144,92

19.065,47

57

7.231.099,86

 

Out/14

850.195,30

25.165,78

18.988,85

58

7.241.009,33

 

Nov/14

850.900,57

25.186,66

18.912,55

59

7.250.946,05

 

Dez/14

851.606,42

50.415,10

37.673,10

60

7.235.579,89

 

Jan/15

852.312,86

27.785,40

20.662,29

61

7.242.878,79

 

Fev/15

853.019,89

27.808,45

20.579,26

62

7.250.190,06

 

Mar/15

853.727,50

27.831,52

20.496,56

63

7.257.513,73

 

Abr/15

854.435,70

27.854,60

20.414,20

64

7.264.849,86

 

Mai/15

855.144,49

27.877,71

20.332,17

65

7.272.198,47

 

Jun/15

855.853,86

27.900,84

20.250,46

66

7.279.559,62

 

Jul/15

856.563,83

27.923,98

20.169,09

67

7.286.933,33

 

Ago/15

857.274,38

27.947,14

20.088,04

68

7.294.319,67

 

Set/15

857.985,52

27.970,33

20.007,32

69

7.301.718,66

 

Out/15

858.697,25

27.993,53

19.926,92

70

7.309.130,35

 

Nov/15

859.409,57

28.016,75

19.846,84

71

7.316.554,78

 

Dez/15

860.122.49

56.079,99

39.534,18

72

7.295.815,52

 

Jan/16

860.835,99

30.645,76

21.499,40

73

7.300.533,33

 

Fev/16

861.550,09

30.671,18

21.413,01

74

7.305.248,57

 

Mar/16

862.264,78

30.696,63

21.326,96

75

7.309.961,19

 

Abr/16

862.980,06

30.722,09

21.241,26

76

7.314.671,16

 

Mai/16

863.695,93

30.747,58

21.155,90

77

7.319.378,45

 

Jun/16

864.412,40

30.773,08

21.070,89

78

7.324.083.02

 

Jul/16

865.129,46

30.798,61

20.986,22

79

7.328.784,83

 

Ago/16

865.847,12

30.824,16

20.901,88

80

7.333.483,86

 

Set/16

866.565,37

30.849,73

20.817,89

81

7.338.180,07

 

Out/16

867.284,22

30.875,32

20.734,24

82

7.342.873,43

 

Nov/16

868.003,67

30.900,93

20.650,92

83

7.347.563,89

 

Dez/16

868.723,71

61.853,13

41.135,86

84

7.321.174,32

 

Jan/17

869.444,35

33.560,55

22.211,57

85

7.323.086,59

 

Fev/17

870.165,59

33.588,39

22.122,31

86

7.324.980,20

 

Mar/17

870.887,42

33.616,25

22.033,41

87

7.326.855,02

 

Abr/17

871.609,86

33.644,14

21.944,87

88

7.328.710,95

 

Mai/17

872.332,89

33.672,05

21.856,69

89

7.330.547,87

 

Jun/17

873.056,52

33.699,98

21.768,86

90

7.332.365,66

 

Jul/17

873.780,76

33.727,94

21.681,38

91

7.334.164,20

 

Ago/17

874.505,59

33.755,92

21.594,26

92

7.335.943,39

 

Set/17

875.231,03

33.783,92

21.507,48

93

7.337.703,10

 

Out/17

875.957,07

33.811,94

21.421,05

94

7.339.443,21

 

Nov/17

876.683,71

33.839,99

21.334,98

95

7.341.163,61

 

Dez/17

877.410,95

67.736,13

42.498,48

96

7.308.831,26

 

Mês

Fl. Salarial com

Contribuição

Vr. Atual

N°

Saldo Devedor do

Deficit Atuarial

 

Var. mensal de:

Amortizante

Contrib. Amort.

 

0,08295381%

Fl. Sal x Taxa Contrib.

Desc. a 0,486755%

 

Jan/18

878.138,79

36.530,57

22.808,71

97

7.307.698,97

 

Fev/18

878.867,24

36.560,88

22.717,06

98

7.306.530,72

 

Mar/18

879.596,30

36.591,21

22.625,77

99

7.305.326,31

 

Abr/18

880.325,96

36.621,56

22.534,85

100

7.304.085,53

 

Mai/18

881.056,22

36.651,94

22.444,29

101

7.302.808,19

 

Jun/18

881.787,09

36.682,34

22.354,10

102

7.301.494,08

 

Jul/18

882.518,57

36.712,77

22.264,27

103

7.300.142,99

 

Ago/18

883.250,65

36.743,23

22.174,80

104

7.298.754,73

 

Set/18

883.983,34

36.773,71

22.085,70

105

7.297.329,08

 

Out/18

884.716,64

36.804,21

21.996,95

106

7.295.865,83

 

Nov/18

885.450,54

36.834,74

21.908,55

107

7.294.364,79

 

Dez/18

886.185,06

73.730,60

43.641,03

108

7.255.780,99

 

Jan/19

886.920,18

39.556,64

23.300,10

109

7.251.349,68

 

Fev/19

887.655,92

39.589,45

23.206,47

110

7.246.863,83

 

Mar/19

888.392,26

39.622,29

23.113,22

111

7.242.323,14

 

Abr/19

889.129,22

39.655,16

23.020,34

112

7.237.727,33

 

Mai/19

889.866,78

39.688,06

22.927,83

113

7.233.076, 08

 

Jun/19

890.604,96

39.720,98

22.835,70

114

7.228.369,12

 

Jul/19

891.343,75

39.753,93

22.743,93

115

7.223.606,13

 

Ago/19

892.083,16

39.786,91

22.652,54

116

7.218.786,82

 

Set/19

892.823,17

39.819,91

22.561,51

117

7.213.910,89

 

Out/19

893.563,80

39.852,95

22.470,85

118

7.208.978,03

 

Nov/19

894.305,05

39.886,01

22.380,55

119

7.203.987,94

 

Dez/19

895.046,91

79.838,18

44.581,23

120

7.158.826,91

 

Jan/20

895.789,38

39.952,21

22.201,04

121

7.153.526,18

 

Fev/20

896.532,48

39.985,35

22.111,82

122

7.148.166,35

 

Mar/20

897.276,18

40.018,52

22.022,97

123

7.142.747,09

 

Abr/20

898.020,51

40.051,71

21.934,47

124

7.137.268,10

 

Mai/20

898.765,45

40.084,94

21.846,33

125

7.131.729,06

 

Jun/20

899.511,01

40.118,19

21.758,54

126

7.126.129,64

 

Jul/20

900257,19

40.151,47

21.671,10

127

7.120.469,52

 

Ago/20

901.003,99

40.184,78

21.584,02

128

7.114.748,38

 

Set/20

901.751,40

40.218,11

21.497,29

129

7.108.965,90

 

Out/20

902.499,44

40.251,48

21.410,90

130

7.103.121,75

 

Nov/20

903.248,10

40.284,87

21.324,86

131

7.097.215,59

 

Dez/20

903.997,38

80.636,57

42.478,34

132

7.050.732,58

 

Jan/21

904.747,28

40.351,73

21.153,82

133

7.044.504,23

 

Fev/21

905.497,80

40.385,20

21.068,81

134

7.038.211,92

 

Mar/21

906.248,95

40.418,70

20.284,15

135

7.031.855,33

 

Abr/21

907.000,71

40.452,23

20.899,83

136

7.025.434,1

 

Mai/21

907.753,10

40.485,79

20.815,84

137

7.018.947,90

 

Jun/21

908.506,12

40.519,37

20.732,19

138

7.012.396,38

 

Jul/21

909.259,76

40.552,99

20.648,88

139

7.005.779,19

 

Ago/21

910.014,03

40.586,63

20.565,91

140

6.999.095,98

 

Set/21

910.768,92

40.620,29

20.483,26

141

6.992.346,42

 

Out/21

911.524,44

40.653,99

20.400,95

142

6.985.530,14

 

Nov/21

912.280,58

40.687,71

20.318,97

143

6.978.646,79

 

Dez/21

913.037,35

81.442,93

40.474,64

144

6.930.776,35

 

Jan/22

913.794,75

40.775,25

20.156,00

145

6.923.558,62

 

            

 

Mês

Fl. Salarial com

Contribuição

Vr. Atual

N°

Saldo Devedor do

Deficit Atuarial

Var. mensal de:

Amortizante

Contrib. Amort.

0,08295381%

Fl. Sal x Taxa Contrib.

Desc. a 0,486755%

Fev/22

914.552,78

40.789,05

20.075,00

146

6.916.271,79

Mar/22

915.311,43

40.822,89

19.994,33

147

6.908.915,50

Abr/22

916.070,72

40.856,75

19.913,99

148

6.901.489,36

Mai/22

916.830,64

40.890,65

19.833,96

149

6.893.993,02

Jun/22

917.591,18

40.924,57

19.754,26

150

6.886.426,11

Jul/22

918.352,36

40.958,52

19.674,88

151

6.878.788,25

Ago/22

919.114,17

40.992,49

19.595,82

152

6.871.079,07

Set/22

919.876,61

41.026,50

19.517,07

153

6.863.298,20

Out/22

920.639,68

41.060,53

19.438,64

154

6.855.445,25

Nov/22

921.403,39

41.094,59

19.360,53

155

6.847.519,85

Dez/22

922.167,72

82.257,36

38.565,46

156

6.798.132,74

Jan/23

922.932,70

41.162,80

19.205,24

157

6.789.920,13

Fev/23

923.698,31

41.196,94

19.128,07

158

6.781.572,93

Mar/23

924.464,55

41.231,12

19.051,20

159

6.773.150,76

Abr/23

925.231,43

41.265,32

18.974,65

160

6.764.653,23

Mai/23

925.998,94

41.299,55

18.898,40

161

6.756.079,93

Jun/23

926.767,09

41.333,81

18.822,46

162

6.747.430,48

Jul/23

927.535,88

41.368,10

18.746,82

163

6.738.704,48

Ago/23

928.305,31

41.402,42

18.671,49

164

6.729.901,51

Set/23

929.075,37

41.436,76

18.596,45

165

6.721.021,19

Out/23

929.846,08

41.471,14

18.521,73

166

6.712.063,10

Nov/23

930.617,42

41.505,54

18.447,30

167

6.703.026,83

Dez/23

931.389,40

83.079,93

36.746,34

168

6.652.169,82

Jan/24

932.162,03

41.574,43

18.299,34

169

6.642.772,80

Fev/24

932.935,29

41.608,91

18.225,80

170

6.633.295,38

Mar/24

933.709,19

41.643,43

18.152,56

171

6.623.737,15

Abr/24

934.483,74

41.677,97

18.079,62

172

6.614.097,67

Mai/24

935.258,93

41.712,55

18.006,96

173

6.604.376,54

Jun/24

936.034,76

41.747,15

17.934,60

174

6.594.573,31

Jul/24

936.811,24

41.781,78

17.862,53

175

6.584.687,57

Ago/24

937.588,36

71.816,44

17.790,75

176

6.574.718,88

Set/24

938.366,13

41.851,13

17.719,26

177

6.564.666,82

Out/24

939.144,54

41.885,85

17.648,06

178

6.554.530,93

Nov/24

939.923,59

41.920,59

17.577,14

179

6.544.310,80

Dez/24

940.703,30

83.910,73

35.013,02

180

6.491.846,38

Jan/25

941.483,65

41.990,17

17.436,16

181

6.481.251,21

Fev/25

942.264,64

42.025,00

17.366,09

182

6.470.569,46

Mar/25

943.046,29

42.059,86

17.296,31

183

6.459.800,69

Abr/25

943.828,58

42.094,75

17.226,80

184

6.448.944,44

Mai/25

944.611,52

42.129,67

17.157,58

185

6.438.000,26

Jun/25

945.395,11

42.164,62

17.088,63

186

6.426.967,68

Jul/25

946.179,35

42.199,60

17.019,96

187

6.415.846,26

Ago/25

946.964,25

42.234,61

16.951,57

188

6.404.635,53

Set/25

947.749,79

42.269,64

16.883,45

189

6.393.335,02

Out/25

948.535,98

42.304,70

16.815,60

190

6.381.944,28

Nov/25

949.322,83

42.339,80

16.748,03

191

6.370.462,82

Dez/25

950.110,33

84.1749,84

33.361,46

192

6.316.309,00

Jan/26

950.898,48

42.410,07

16.613,70

193

6.304.437,45

Fev/26

951.687,29

42.445,25

16.546,94

194

6.292.472,75

 

 

Mês

Fl. Salarial com

Contribuição

Vr. Atual

N°

Saldo Devedor do

Deficit Atuarial

Var. mensal de:

Amortizante

Contrib. Amort.

0,08295381%

Fl. Sal x Taxa Contrib.

Desc. a 0,486755%

Mar/26

952.476,75

42.480,46

16.480,44

195

6.280.414,44

Abr/26

953.266,86

42.515,70

16.414,22

196

6.268.262,02

Mai/26

954.057,64

42.550,97

16.348,26

197

6.256,015,01

Jun/26

954.849,06

42.586,27

16.282,56

198

6.243.672,92

Jul/26

955.641,15

42.621,60

16.217,13

199

6.231.235,25

Ago/26

956.433,89

42.656,95

16.151,97

200

6.218.701,51

Set/26

957.227,29

42.692,34

16.087,06

201

6.206.071,21

Out/26

958.021,34

42.727,75

16.022,42

202

6.193.343,84

Nov/26

958.816,06

42.763,20

15.958,03

203

6.180.518,90

Dez/26

959.611,43

85.597,34

31.787,81

204

6.124.588,90

Jan/27

960.407,47

42.834,17

15.830,03

205

6.111.357,97

Fev/27

961.204,16

42.869,71

15.766,42

206

6.098.026,94

Mar/27

962.001,52

42.905,27

15.703,07

207

6.084.595,28

Abr/27

962.799,53

42.940,86

15.639,96

208

6.071.062,47

Mai/27

963.598,21

42.976,48

15.577,11

209

6.057.428,00

Jun/27

964.397,55

43.012,13

15.514,52

210

6.043.691,34

Jul/27

965.197,56

43.047,81

15.452,17

211

6.029.851,96

Ago/27

965.998,23

43.083,52

15.390,08

212

6.015.909,34

Set/27

966.799,56

43.119,26

15.328,24

213

6.001.862,93

Out/27

967.601,56

43.155,03

15.266,64

214

5.987.712,21

Nov/27

968..404,22

43.190,83

15.205,29

215

5.973.456,64

Dez/27

969.207,55

86.453,31

30.288,38

216

5.915.658,61

Jan/28

970.011,54

43.262,51

15.083,33

217

5.900.980,27

Fev/28

970.816,20

43.298,40

15.022,72

218

5.886.194,43

Mar/28

971.621,53

43.334,32

14.962,35

219

5.871.300,52

Abr/28

972.427,53

43.370,27

14.902,23

220

5.856.298,00

Mai/28

973.234,19

43.406,25

14.842,35

221

5.841.186,29

Jun/28

974.041,53

43.442,25

14.782,70

222

5.825.964,85

Jul/28

974.849,53

43.478,29

14.723,30

223

5.810.633,10

Ago/28

975.658,21

43.514,36

14.664,13

224

5.795.190,49

Set/28

976.467,55

43.550,45

14.605,21

225

5.779.636,43

Out/28

977.277,57

43.586,58

14.546,52

226

5.763.970,36

Nov/28

978.088,26

43.622,74

14.488,06

227

5.748.191,70

Dez/28

978.899,62

87.317,85

28.859,68

228

5.688.428,44

Jan/29

979.711,66

43.695,14

14.371,86

229

5.672.209,32

Fev/29

980.524,36

43.731,39

14.314,10

230

5.655.874,83

Mar/29

981.337,75

43.767,66

14.256,58

231

5.639.424,38

Abr/29

982.151,80

43.803,97

14.199,29

232

5.622.857,37

Mai/29

982.966,54

43.840,31

14.142,23

233

5.606.173,21

Jun/29

983.781,94

43.876,67

14.085,4

234

5.589.371,29

Jul/29

984.598,03

43.913,07

14.028,80

235

5.572.451,01

Ago/29

985.414,79

43.949,50

13.972,43

236

5.555.411,77

Set/29

986.232,23

43.985,96

13.916,28

237

5.538.252,96

Out/29

987.050,35

44.022,45

13.860,36

238

5.520.973,95

Nov/29

987.869,14

44.058,96

13.804,66

239

5.503.574,15

Dez/29

988.688,62

88.191,02

27.498,38

240

5.441.742,77

Jan/30

989.508,77

44.132,09

13.693,94

241

5.423.883,82

Fev/30

990.329,61

44.168,70

13.638,91

242

5.405.901,15

Mar/30

991.151,12

44.205,34

13.584,10

243

5.387.794,13

Abr/30

991.973,32

44.242,01

13.529,52

244

5.369.562,13

Mai/30

992.796,20

44.278,71

13.475,15

245

5.351.204,50

Jun/30

993.619,76

44.315,44

13.421,00

246

5.332,720,61

Jul/30

994.444,01

44.352,20

13.367,07

247

5.314.109,80

 

 

Mês

Fl. Salarial com

Contribuição

Vr. Atual

N°

Saldo Devedor do

Deficit Atuarial

Var. mensal de:

Amortizante

Contrib. Amort.

0,08295381%

Fl. Sal x Taxa Contrib.

Desc. a 0,486755%

Ago/30

995.268,94

44.388,99

13.313,35

248

5.295.371,44

Set/30

996.094,55

44.425,82

13.259,85

249

55.276.504,86

Out/30

996.920,85

44.462,67

13.206,57

250

5.257.509,42

Nov/30

997.747,83

44.499,55

13.153,50

251

5.238.384,45

Dez/30

998.575,50

89.072,93

26.201,29

252

5.174.376,05

Jan/31

999.403,86

44.573,41

13.048,00

253

5.154.772,21

Fev/31

1.000.232,90

44.610,39

12.995,57

254

5.135.035,79

Mar/31

1.001.062,64

44.647,39

12.943,34

255

5.115.166,11

Abr/31

1.001.893,06

44.684,43

12.891,33

256

5.095.162,51

Mai/31

1.002.724,16

44.721,50

12.839,53

257

5.075.024,28

Jun/31

1.003.555,96

44.758,60

12.787,93

258

5.054.750,76

Jul/31

1.004.388,45

44.795,72

12.736,55

259

5.034.341,24

Ago/31

1.005.221,63

44.832,88

12.685,36

260

5.013.795,03

Set/31

1.006.055,50

44.870,08

12.634,39

261

4.993.111,45

Out/31

1.006.890,06

44.907,30

12.583,62

262

4.972.289,78

Nov/31

1.007.725,31

44.944,55

12.533,05

263

4.951.329,33

Dez/31

1.008.561,26

89.963,66

24.965,38

264

4.885.028,61

Jan/32

1.009.397,90

45.019,15

12.432,53

265

4.863.568,45

Fev/32

1.010.235,23

45.056,49

12.382,57

266

4.841.966,31

Mar/32

1.011.073,26

45.093,87

12.332,81

267

4.820.221,46

Abr/32

1.011.911,99

45.131,27

12.283,25

268

4.798.333,17

Mai/32

1.012.751,41

45.168,71

12.233,89

269

4.776.300,73

Jun/32

1.013.591,52

45.206,18

12.184,73

270

4.754.123,38

Jul/32

1.014.432,33

45.243,68

12.135,76

271

4.731.800,41

Ago/32

1.015.273,84

45.281,21

12.087,00

272

4.709.331,06

Set/32

1.016.116,05

45.318,78

12.038,43

273

4.686.714,60

Out/32

1.016.958,96

45.356,37

11.990,05

274

4.663.950,27

Nov/32

1.017.802,57

45.393,99

11.941,87

275

4.641.037,33

Dez/32

1.018.646,87

90.863,30

23.787,76

276

4.572.322,23

Jan/33

1.019.491,88

45.469,34

11.846,09

277

4.548.887,58

Fev/33

1.020.337,59

45.507,06

11.798,48

278

4.525.300,95

Mar/33

1.021.183,99

45.544,81

11.751,07

279

4.501.561,58

Abr/33

1.022.031,11

45.582,59

11.703,85

280

4.477.668,69

Mai/33

1.022.878,92

45.620,40

11.656,82

281

4.453.621,51

Jun/33

1.023.727,44

45.658,24

11.609,98

282

4.429.419,25

Jul/33

1.024.576,66

45.696,12

11.563,32

283

4.405.061,12

Ago/33

1.025.426,58

45.734,03

11.516,86

284

4.380.546,34

Set/33

1.026.277,21

45.771,96

11.470,58

285

4.355.874,10

Out/33

1.027.128,55

45.809,93

11.424,48

286

4.331.043,62

Nov/33

1.027.980,59

45.847,93

11.378,57

287

4.306.054,09

Dez/33

1.028.833,34

91.771,93

22.665,70

288

4.234.795,39

Jan/34

1.029.686,80

45.924,03

11.287,31

289

4.209.260,90

Fev/34

1.030.540,96

45.962,13

11.241,95

290

4.183.563,84

Mar/34

1.031.395,83

46.000,25

11.196,78

291

4.157.703,38

Abr/34

1.032.251,42

46.038,41

11.151,78

292

4.131.678,70

Mai/34

1.033.107,71

46.076,60

11.106,97

293

4.105.488,97

Jun/34

1.033.964,71

46.114,83

11.062,34

294

4.079.133,35

Jul/34

1.034.822,42

46.153,08

11.017,88

295

4.052.611,00

Ago/34

1.035.680,85

46.191,37

10.973,61

296

4.025.921,09

Set/34

1.036.539,99

46.229,68

10.929,51

297

3.999.062,75

Out/34

1.037.399,83

46.268,03

10.885,59

298

3.972.035,14

Nov/34

1.038.260,40

46.306,41

10.841,85

299

3.944.837,41

Dez/34

1.039.121,67

92.689,65

21.596,56

300

3.870.898,28

 

Mês

Fl. Salarial com

Contribuição

Vr. Atual

N°

Saldo Devedor do

Deficit Atuarial

Var. mensal de:

Amortizante

Contrib. Amort.

0,08295381%

Fl. Sal x Taxa Contrib.

Desc. a 0,486755%

Jan/35

1.039.983,67

46.383,27

10.754,89

301

3.843.131,02

Fev/35

1.040.846,37

46.421,75

10.711,67

302

3.815.189,95

Mar/35

1.041.709,79

46.460,26

10.668,63

303

3.787.074,17

Abr/35

1.042.573,93

46.498,80

10.625,76

304

3.758.782,81

Mai/35

1.043.438,79

46.537,37

10.583,06

305

3.730.669,79

Jun/35

1.044.304,36

46.575,97

10.540,53

306

3.701.669,79

Jul/35

1.045.170,65

46.614,61

10.498,17

307

3.672.846,35

Ago/35

1.046.037,66

46.653,28

10.455,99

308

3.643.843,74

Set/35

1.046.905,39

46.691,98

10.413,97

309

3.614.661,08

Out/35

1.047.773,83

46.730,71

10.372,12

310

3.585.297,44

Nov/35

1.048.643,00

46.769,48

10.330,44

311

3.555.751,93

Dez/35

1.049.512,89

93.616,55

20.577,86

312

3.478.987,50

Jan/36

1.050.383,50

46.847,10

10.247,58

313

3.448.846,51

Fev/36

1.051.254,84

46.885,97

10.206,40

314

3.418.519,75

Mar/36

1.052.126,89

46.924,86

10.165,39

315

3.388.006,30

Abr/36

1.052.999,67

46.963,79

10.124,54

316

3.357.305,21

Mai/36

1.053.873,17

47.002,74

10.083,86

317

3.326.415,53

Jun/36

1.054.747,40

47.041,73

10.043,33

318

3.295.336,31

Jul/36

1.055.622,35

47.080,76

10.002,98

319

3.264.066,60

Ago/36

1.056.498,03

47.119,81

9.962,78

320

3.232.605,43

Set/36

1.057.374,44

47.158,90

9.922,74

321

3.200.951,85

Out/36

1.058.251,57

47.198,02

9.882,87

322

3.169.104,89

Nov/36

1.059.129,43

47.237,17

9.843,16

323

3.137.063,56

Dez/36

1.060.008,02

94.552,72

19.607,20

324

3.057.320,42

Jan/37

1.060.887,34

47.315,58

9.764,21

325

3.024.656,20

Fev/37

1.061.767,38

47.354,83

9.724,97

326

2.991.793,53

Mar/37

1.062.648,16

47.354,83

9.685,89

327

2.958.731,44

Abr/37

1.063.529,67

47.394,11

9.646,97

328

2.925.468,90

Mai/37

1.064.411,91

47.433,42

9.608,20

329

2.892.004,92

Jun/37

1.065.294,88

47.472,77

9.569,59

330

2.858.338,48

Jul/37

1.066.178,58

47.512,15

9.531,14

331

2.824.468,56

Ago/37

1.067.063,01

47.551,56

9.492,84

332

2.790.394,14

Set/37

1.067.948,18

47.591,01

9.454,69

333

2.756.114,19

Out/37

1.068.834,09

47.630,49

9.416,70

334

2.721.657,68

Nov/37

1.069.720,73

47.709,54

9.378,86

335

2.686.933,57

Dez/37

1.070.608,10

95.498,24

18.682,33

336

2.604.049,26

Jan/38

1.071.496,21

47.788,73

9.303,63

337

2.568.703,26

Fev/38

1.072.385,06

47.828,37

9.266,24

338

2.533.145,37

Mar/38

1.073.274,64

47.868,05

9.229,01

339

      2.497.374,53

Abr/38

1.074.164,96

47.907,76

9.191,92

340

2.461.389,68

Mai/38

1.075.056,02

47.947,50

9.154,98

341

2.425.189,73

Jun/38

1.075.947,82

47.987,27

9.118,20

342

2.388.773,61

Jul/38

1.076.840,36

48.027,08

9.081,55

343

2.352.140,23

Ago/38

1.077.733,64

48.066,92

9.045,06

344

2.315.288,50

Set/38

1.078.627,67

48.106,79

9.008,71

345

2.278.217,33

Out/38

1.079.522,43

48.146,70

8.972,51

346

2.240.925,61

Nov/38

1.080.417,93

48.186,64

8.936,46

347

2.203.412,23

Dez/38

1.081.314,18

96.453,22

17.801,09

348

2.117.214,74

Jan/39

1.082.211,17

48.266,62

8.864,78

349

2.079.018,83

Fev/39

1.083.108,91

48.306,66

8.829,16

350

2.040.596,76

Mar/39

1.084.007,39

48.346,73

8.793,68

351

2.001.947,41

Abr/39

1.084.906,61

48.386,83

8.758,34

352

1.963.069,63

Mai/39

1.085.806,58

48.426,97

8.723,15

353

1.923.962,27

Jun/39

1.086.707,30

48.467,15

8.688,09

354

1.884.624,19

 

Mês

Fl. Salarial com

Contribuição

Vr. Atual

N°

Saldo Devedor do

Deficit Atuarial

Var. mensal de:

Amortizante

Contrib. Amort.

0,08295381%

Fl. Sal x Taxa Contrib.

Desc. a 0,486755%

Jul/39

1.087.608,77

48.507,35

8.653,18

355

1.845.054,23

Ago/39

1.088.510,98

48.547,59

8.618,41

356

1.805.251,23

Set/39

1.089.413,94

48.587,86

8.583,77

357

1.765.214,01

Out/39

1.090.317,65

48.628,17

8.549,28

358

1.724.941,42

Nov/39

1.091.222,11

48.668,51

8.514,93

359

1.684.432,25

Dez/39

1.092.127,32

97.417,76

16.961,42

360

1.594.739,37

Jan/40

1.093.033,28

48.749,28

8.446,63

361

1.553.515,27

Fev/40

1.093.940,00

48.789,72

8.412,69

362

1.512.049,87

Mar/40

1.094.847,46

48.830,20

8.378,88

363

1.470.341,97

Abr/40

1.095.755,68

48.870,70

8.345,21

364

1.428.390,35

Mai/40

1.096.664,65

48.911,24

8.311,68

365

1.386.193,79

Jun/40

1.097.574,38

48.951,82

8.278,28

366

1.343.751,06

Jul/40

1.098.484,86

48.992,42

8.245,01

367

1.301.060,94

Ago/40

1.099.396,09

49.033,07

8.211,88

368

1.258.122,18

Set/40

1.100.308,08

49.073,74

8.178,88

369

1.214.933,54

Out/40

1.101.220,83

49.114,45

8.146,01

370

1.171.493,78

Nov/40

1.102.134,33

49.155,19

8.113,28

371

1.127.801,63

Dez/40

1.103.048,60

98.391,93

16.161,35

372

1.034.420,39

Jan/41

1.103.963,62

49.236,78

8.048,20

373

989.979,05

Fev/41

1.104.879,40

49.277,62

8.015,86

374

945.280,34

Mar/41

1.105.795,94

49.318,50

7.983,65

375

900.322,98

Abr/41

1.106.713,24

49.359,41

7.951,57

376

855.105,68

Mai/41

1.107.631,30

49.400,36

7.919,62

377

809.627,13

Jun/41

1.108.550,12

49.441,34

7.887,79

378

763.886,04

Jul/41

1.109.469,70

49.482,35

7.856,10

379

717.881,08

Ago/41

1.110.390,05

49.523,40

7.824,53

380

671.610,95

Set/41

1.111.311,16

49.564,48

7.793,08

381

625.074,32

Out/41

1.112.233,04

49.605,59

7.761,77

382

578.269,85

Nov/41

1.113.155,68

49.646,74

7.730,58

383

531.192,20

Dez/41

1.114.079,08

99.375,85

15.399,02

384

433.922,26

Jan/42

1.115.003,25

49.729,15

7.668,57

385

386.063,19

Fev/42

1.115.928,19

49.770,40

7.637,76

386

337.929,71

Mar/42

1.116.853,90

49.811,68

7.607,06

387

289.520,46

Abr/42

1.117.780,37

49.853,00

7.576,50

388

240.834,05

Mai/42

1.118.707,61

49.894,36

7.546,05

389

191.869,10

Jun/42

1.119.635,62

49.935,75

7.515,73

390

142.624,22

Jul/42

1.120.564,40

49.977,17

7.485,52

391

93.098,01

Ago/42

1.121.493,95

50.018,63

7.455,44

392

43.289,07

Set/42

1.122.424,27

50.060,12

7.425,48

393

-6.804,01

Out/42

1.123.355,37

50.101,65

7.395,65

394

-57.182,65

Nov/42

1.124.287,23

50.143,21

7.365,93

395

-107.848,28

Dez/42

1.125.219,87

100.369,61

14.672,65

396

-209.231,40

Jan/43

1.126.153,29

50.226,44

7.306,85

397

-260.720,76

Fev/43

1.127.087,47

50.268,10

7.277,48

398

-312.502,62

Mar/43

1.128.022,43

50.309,80

7.248,24

399

-364.578,42

Abr/43

1.128.958,17

50.351,53

7.219,11

400

-416.949,45

Mai/43

1.129.894,69

50.393,30

7.190,10

401

-469.617,77

Jun/43

1.130.831,98

50.435,11

7.161,21

402

-522.584,26

Jul/43

1.131.770,05

50.476,94

7.132,43

403

-575.850,61

Ago/43

1.132.708,89

50.518.82

7.103,77

404

-629.418,31

Set/43

1.133.648,52

50.560,72

7.075,23

405

-683.288,86

Out/43

1.134.588,92

50.602,67

7.046,79

406

-737.463,78

Nov/43

1.135.530,11

50.644,64

7.018,48

407

-791.944,58

Dez/43

1.136.472,07

101.373,31

13.980,55

408

-897.666,16

 

 

Mês

Fl. Salarial com

Contribuição

Vr. Atual

N°

Saldo Devedor do

Deficit Atuarial

Var. mensal de:

Amortizante

Contrib. Amort.

0,08295381%

Fl. Sal x Taxa Contrib.

Desc. a 0,486755%

Jan/44

1.137.414,82

50.728,70

6.962,18

409

-953.011,22

Fev/44

1.138.358,35

50.770,78

6.934,21

410

-1.008.667,96

Mar/44

1.139.302,66

50.812,90

6.906,34

411

-1.064.637,94

Abr/44

1.140.247,75

50.855,05

6.878,59

412

-1.120.922,71

Mai/44

1.141.193,63

50.897,24

6.850,95

413

-1.177.523,83

Jun/44

1.142.140,30

50.939,46

6.823,42

414

-1.234.442,90

Jul/44

1.143.087,75

50.981,71

6.796,00

415

-1.291.681,48

Ago/44

1.144.035,98

51.024,00

6.768,69

416

-1.349.241,17

Set/44

1.144.985,00

51.066,33

6.741,49

417

-1.407.123,57

Out/44

1.145.934,81

51.108,69

6.714,40

418

-1.465.330,28

Nov/44

1.146.885,41

51.151,09

6.687,42

419

-1.523.862,92

Dez/44

1.147.836,79

102.387,04

13.321,09

420

-1.634.165,81

 

 

 

 

 

 

 

 

34.880,84

 

 

 

 

 

 

 

GILCLEIDER ALTINO RIBEIRO

Prefeito Municipal