norma nº 29/2007

LEI Nº 29/2007
"DISPÕE SOBRE A FORMA DE AMORTIZAÇÃO DO DÉFICIT TÉCNICO
ATUARIAL QUE O MUNICÍPIO TEM EM FACE AO FUNDO DE PREVIDÊNCIA
SOCIAL DO MUNICÍPIO DE CAMPINA GRANDE DO SUL"
A Câmara Municipal de Campina Grande do Sul, Estado do Paraná, aprovou e eu, Prefeita Municipal, sanciono a seguinte Lei:
O Município de Campina Grande do Sul, para obter o equilíbrio atuarial nos termos do caput do art. 1º da Lei nº 9.717/98, caput do art.
2º da Portaria 4.992/99 e inciso II do art. 5º da Portaria nº 172/05, deverá realizar a amortização em 35 (trinta e cinco) anos referente ao déficit
técnico (custo adicional e custo suplementar), conforme cálculo atuarial constantes dos Anexos I e II desta Lei.
Os cálculos constantes nos Anexos I e II integram a presente lei e deverão ser atualizados anualmente.
Esta Lei entra em vigor na data da sua publicação.
Campina Grande do Sul, 27 de junho de 2007.
Nelise Cristiane Dalprá
Prefeita Municipal
ANEXO I
PLANO DE AMORTIZAÇÃO DO CUSTO SUPLEMENTAR EM PARCELAS ANUAIS CRESCENTE EM PROGRESSÃO ARITMÉTICA, DURANTE 35 ANOS.
________________________________________________________________________________________
|PARCELAS| APORTES REAIS | JUROS | AMORTIZAÇÃO | SALDO |% PERANTE|
| ANUAIS | | | | | A FOLHA |
|========|===============|==============|===================|==================|=========|
|2007 | 217.597,52| 1.626.124,79| (1.408.527,27)| 28.510.607,13|2,30% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2008 | 362.082,28| 1.710.636,43| (1.348.554,15)| 29.859.161,29|3,61% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2009 | 506.567,03| 1.791.549,68| (1.284.982,65)| 31.144.143,93|4,77% |
|--------|---------------|--------------|-------------------|------------------|---------|
Art. 1º
Art. 2º
Art. 3º
1/4
LeisMunicipais.com.br - Lei Ordinária 29/2007 (http://leismunicipa.is/imegn)- 01/10/2019 14:53:04
|2
0
1
0 | 6
5
1
.
0
5
1
,
7
8| 1
.
8
6
8
.
6
4
8
,
6
4| (
1
.
2
1
7
.
5
9
6
,
8
5
)| 3
2
.
3
6
1
.
7
4
0
,
7
9|5
,
7
8
% | |--------|---------------|--------------|-------------------|------------------|---------| |2011 | 795.536,54| 1.941.704,45| (1.146.167,91)| 33.507.908,70|6,67% | |--------|---------------|--------------|-------------------|------------------|---------| |2012 | 940.021,29| 2.010.474,52| (1.070.453,23)| 34.578.361,93|7,43% | |--------|---------------|--------------|-------------------|------------------|---------| |2013 | 1.084.506,05| 2.074.701,72| (990.195,67)| 35.568.557,60|8,09% | |--------|---------------|--------------|-------------------|------------------|---------| |2014 | 1.228.990,80| 2.134.113,46| (905.122,66)| 36.473.680,25|8,65% | |--------|---------------|--------------|-------------------|------------------|---------| |2015 | 1.373.475,55| 2.188.420,82| (814.945,26)| 37.288.625,51|9,12% | |--------|---------------|--------------|-------------------|------------------|---------| |2016 | 1.517.960,31| 2.237.317,53| (719.357,22)| 38.007.982,74|9,51% | |--------|---------------|--------------|-------------------|------------------|---------| |2017 | 1.662.445,06| 2.280.478,96| (618.033,90)| 38.626.016,64|9,82% | |--------|---------------|--------------|-------------------|------------------|---------| |2018 | 1.806.929,82| 2.317.561.00| (510.631,18)| 39.136.647,82|10,07% | |--------|---------------|--------------|-------------------|------------------|---------| |2019 | 1.951.414,57| 2.348.198,87| (396.784,30)| 39.533.432,12|10,26% | |--------|---------------|--------------|-------------------|------------------|---------| |2020 | 2.095.899,32| 2.372.005,93| (276.106,60)| 39.809.538,72|10,40% | |--------|---------------|--------------|-------------------|------------------|---------| |2021 | 2.240.384,08| 2.388.572,32| (148.188,25)| 39.957.726,97|10,49% | |--------|---------------|--------------|-------------------|------------------|---------| |2022 | 2.384.868,83| 2.397.463,62| (12.594,79)| 39.970.321,75|10,53% | |--------|---------------|--------------|-------------------|------------------|---------| |2023 | 2.529.353,59| 2.398.219,31| 131.134,28| 39.839.187,47|10,54% | |--------|---------------|--------------|-------------------|------------------|---------| |2024 | 2.673.838,34| 2.390.351,25| 283.487,09| 39.555.700,38|10,51% | |--------|---------------|--------------|-------------------|------------------|---------| |2025 | 2.818.323,09| 2.373.342,02| 444.981,07| 39.110.719,31|10,45% | |--------|---------------|--------------|-------------------|------------------|---------| |2026 | 2.962.807,85| 2.346.643,16| 616.164,69| 38.494.554,62|10,36% | |--------|---------------|--------------|-------------------|------------------|---------| |2027 | 3.107.292,60| 2.309.673,28| 797.619,33| 37.696.935,29|10,25% | |--------|---------------|--------------|-------------------|------------------|---------| |2028 | 3.251.777,36| 2.261.816,12| 989.961,24| 36.706.974,06|10,12% | |--------|---------------|--------------|-------------------|------------------|---------| |2029 | 3.396.262,11| 2.202.418,44| 1.193.843,67| 35.513.130,39|9,97% | |--------|---------------|--------------|-------------------|------------------|---------| |2030 | 3.540.746,86| 2.130.787,82| 1.409.959,04| 34.103.171,35|9,81% | |--------|---------------|--------------|-------------------|------------------|---------| |2031 | 3.685.231,62| 2.046.190,28| 1.639.041,34| 32.464.130,01|9,63% | 2
/4
L
eis
M
u
nicip
ais.c
o
m.b
r
-
L
ei O
r
din
á
ria
2
9
/
2
0
0
7
(
h
t
t
p://leis
m
u
nicip
a.is
/im
e
g
n
)
-
0
1
/
1
0
/
2
0
1
9
1
4:5
3:0
4
|--------|---------------|--------------|-------------------|------------------|---------|
|2032 | 3.829.716,37| 1.947.847,80| 1.881.868,57| 30.582.261,44|9,44% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2033 | 3.974.201,13| 1.834.935,69| 2.139.265,44| 28.442.996,00|9,24% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2034 | 4.118.685,88| 1.706.579,76| 2.412.106,12| 26.030.889,88|9,04% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2035 | 4.263.170,64| 1.561.853,39| 2.701.317,24| 23.329.572,63|8,83% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2036 | 4.407.655,39| 1.399.774,36| 3.007.881,03| 20.321.691,60|8,61% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2037 | 4.552.140,14| 1.219.301,50| 3.332.838,65| 16.988.852,95|8,39% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2038 | 4.696.624,90| 1.019.331,18| 3.677.293,72| 13.311.559,23|8,16% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2039 | 4.841.109,65| 798.693,55| 4.042.416,10| 9.269.143,14|7,94% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2040 | 4.985.594,41| 556.148,59| 4.429.445,82| 4.839.697,32|7,71% |
|--------|---------------|--------------|-------------------|------------------|---------|
|2041 | 5.130.079,16| 290.381,84| 4.839.697,32| (00)|7,49% |
|________|_______________|______________|___________________|__________________|_________|
ANEXO II
AMORTIZAÇÃO DO ANO DE 2007 EM PARCELAS MENSAIS
________________________________________________________________
| MESES |DÉFICIT TÉCNICO|APORTES REAIS| JUROS | MONTANTE |
|==========|===============|=============|==========|============|
|28/02/2007| 236.340,28| | | |
|----------|---------------|-------------|----------|------------|
|28/03/2007| | 19.159,26| 0,00| 19.159,26|
|----------|---------------|-------------|----------|------------|
|28/04/2007| | 19.159,26| 95,80| 38.414,32|
|----------|---------------|-------------|----------|------------|
|28/05/2007| | 19.159,26| 192,07| 57.765,66|
|----------|---------------|-------------|----------|------------|
|28/06/2007| | 19.159,26| 288,83| 77.213,75|
|----------|---------------|-------------|----------|------------|
|28/07/2007| | 19.159,26| 386,07| 96.759,08|
|----------|---------------|-------------|----------|------------|
|28/08/2007| | 19.159,26| 483,80| 116.402,14|
|----------|---------------|-------------|----------|------------|
|28/09/2007| | 19.159,26| 582,01| 136.143,41|
|----------|---------------|-------------|----------|------------|
3/4
LeisMunicipais.com.br - Lei Ordinária 29/2007 (http://leismunicipa.is/imegn)- 01/10/2019 14:53:04
|28/10/2007| | 19.159,26| 680,72| 155.983,39|
|----------|---------------|-------------|----------|------------|
|28/11/2007| | 19.159,26| 779,92| 175.922,57|
|----------|---------------|-------------|----------|------------|
|28/12/2007| | 19.159,26| 879,61| 195.961,44|
|----------|---------------|-------------|----------|------------|
|28/01/2008| | 19.159,26| 979,81| 216.100,51|
|----------|---------------|-------------|----------|------------|
|28/02/2008| | 19.159,26| 1.080,50| 236.340,28|
|__________|_______________|_____________|__________|____________|
4/4
LeisMunicipais.com.br - Lei Ordinária 29/2007 (http://leismunicipa.is/imegn)- 01/10/2019 14:53:04