Padro

A-1
A-1
A-1
A-1
A-1
A-1
A-1
A-1
A-1
A-1
A-1
A-1
A-2
A-2
A-2
A-2
A-2
A-2
A-2
A-2
A-2
A-2
A-2
A-2
A-3
A-3
A-3
A-3
A-3
A-3
A-3
A-3
A-3
A-3
A-3
A-3
A-4
A-4
A-4
A-4
A-4
A-4
A-4
A-4
A-4
A-4
A-4
A-4
A-5

Data
Salrio previsto
Salrio pago
Diferena (C-D)
IPCA
IPCA (ACUM)
1/20/2006
3,993.09
2,787.32
1,205.78
0.36
0.36
2/20/2006
3,993.09
2,787.32
1,205.78
0.59
0.95
3/20/2006
3,993.09
2,787.32
1,205.78
0.41
1.36
4/20/2006
3,993.09
2,787.32
1,205.78
0.43
1.79
5/20/2006
3,993.09
2,787.32
1,205.78
0.21
2.00
6/20/2006
3,993.09
2,968.17
1,024.92
0.10
2.10
7/20/2006
3,993.09
2,968.17
1,024.92
-0.21
1.89
8/20/2006
3,993.09
2,968.17
1,024.92
0.19
2.08
9/20/2006
3,993.09
2,968.17
1,024.92
0.05
2.13
10/20/2006
3,993.09
2,968.17
1,024.92
0.21
2.34
11/20/2006
3,993.09
2,968.17
1,024.92
0.33
2.67
12/20/2006
3,993.09
3,149.04
844.05
0.31
2.98
1/20/2007
4,112.88
3,252.84
860.04
0.48
3.46
2/20/2007
4,112.88
3,252.84
860.04
0.44
3.90
3/20/2007
4,112.88
3,252.84
860.04
0.44
4.34
4/20/2007
4,112.88
3,252.84
860.04
0.37
4.71
5/20/2007
4,112.88
3,252.84
860.04
0.25
4.96
6/20/2007
4,112.88
3,252.84
860.04
0.28
5.24
7/20/2007
4,112.88
3,437.13
675.75
0.28
5.52
8/20/2007
4,112.88
3,437.13
675.75
0.24
5.76
9/20/2007
4,112.88
3,437.13
675.75
0.47
6.23
10/20/2007
4,112.88
3,437.13
675.75
0.18
6.41
11/20/2007
4,112.88
3,437.13
675.75
0.30
6.71
12/20/2007
4,112.88
3,621.44
491.45
0.38
7.09
1/20/2008
4,236.26
3,735.60
500.66
0.74
7.83
2/20/2008
4,236.26
3,735.60
500.66
0.54
8.37
3/20/2008
4,236.26
3,735.60
500.66
0.49
8.86
4/20/2008
4,236.26
3,735.60
500.66
0.48
9.34
5/20/2008
4,236.26
3,735.60
500.66
0.55
9.89
6/20/2008
4,236.26
3,735.60
500.66
0.79
10.68
7/20/2008
4,236.26
3,985.94
250.33
0.74
11.42
8/20/2008
4,236.26
3,985.94
250.33
0.53
11.95
9/20/2008
4,236.26
3,985.94
250.33
0.28
12.23
10/20/2008
4,236.26
3,985.94
250.33
0.26
12.49
11/20/2008
4,236.26
3,985.94
250.33
0.45
12.94
12/20/2008
4,236.26
4,236.26
0.01
0.36
13.30
1/20/2009
4,363.35
4,363.35
0.00
0.28
13.58
2/20/2009
4,363.35
4,363.35
0.00
0.48
14.06
3/20/2009
4,363.35
4,363.35
0.00
0.55
14.61
4/20/2009
4,363.35
4,363.35
0.00
0.20
14.81
5/20/2009
4,363.35
4,363.35
0.00
0.48
15.29
6/20/2009
4,363.35
4,363.35
0.00
0.47
15.76
7/20/2009
4,363.35
4,363.35
0.00
0.36
16.12
8/20/2009
4,363.35
4,363.35
0.00
0.24
16.36
9/20/2009
4,363.35
4,363.35
0.00
0.15
16.51
10/20/2009
4,363.35
4,363.35
0.00
0.24
16.75
11/20/2009
4,363.35
4,363.35
0.00
0.28
17.03
12/20/2009
4,363.35
4,363.35
0.00
0.41
17.44
1/20/2010
4,494.26
4,494.26
0.01
0.37
17.81

A-5
A-5
A-5
A-5
A-5
A-5
A-5
A-5
A-5
A-5
A-5
B-6
B-6
B-6
B-6
B-6
B-6
B-6
B-6
B-6
B-6
B-6
B-6
B-7
B-7
B-7
B-7
B-7
B-7
B-7
B-7
B-7
B-7
B-7
B-7
B-8
B-8
B-8
B-8
B-8
B-8
B-8
B-8
B-8
B-8
B-8
B-8
B-9
B-9
B-9

2/20/2010
3/20/2010
4/20/2010
5/20/2010
6/20/2010
7/20/2010
8/20/2010
9/20/2010
10/20/2010
11/20/2010
12/20/2010
1/20/2011
2/20/2011
3/20/2011
4/20/2011
5/20/2011
6/20/2011
7/20/2011
8/20/2011
9/20/2011
10/20/2011
11/20/2011
12/20/2011
1/20/2012
2/20/2012
3/20/2012
4/20/2012
5/20/2012
6/20/2012
7/20/2012
8/20/2012
9/20/2012
10/20/2012
11/20/2012
12/20/2012
1/20/2013
2/20/2013
3/20/2013
4/20/2013
5/20/2013
6/20/2013
7/20/2013
8/20/2013
9/20/2013
10/20/2013
11/20/2013
12/20/2013
1/20/2014
2/20/2014
3/20/2014

4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,190.92
5,190.92
5,190.92

4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,494.26
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,750.43
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
4,892.94
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,039.73
5,190.92
5,190.92
5,190.92

0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.01

0.75
0.78
0.52
0.57
0.43
0.00
0.01
0.04
0.45
0.75
0.83
0.63
0.83
0.80
0.79
0.77
0.47
0.15
0.16
0.37
0.53
0.43
0.52
0.50
0.56
0.45
0.21
0.64
0.36
0.08
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40

18.56
19.34
19.86
20.43
20.86
20.86
20.87
20.91
21.36
22.11
22.94
23.57
24.40
25.20
25.99
26.76
27.23
27.38
27.54
27.91
28.44
28.87
29.39
29.89
30.45
30.90
31.11
31.75
32.11
32.19
32.59
32.99
33.39
33.79
34.19
34.59
34.99
35.39
35.79
36.19
36.59
36.99
37.39
37.79
38.19
38.59
38.99
39.39
39.79
40.19

B-9
B-9
B-9
B-9
B-9
B-9
B-9
B-9
B-9

4/20/2014
5/20/2014
6/20/2014
7/20/2014
8/20/2014
9/20/2014
10/20/2014
11/20/2014
12/20/2014

5,190.92
5,190.92
5,190.92
5,190.92
5,190.92
5,190.92
5,190.92
5,190.92
5,190.92

5,190.92
5,190.92
5,190.92
5,190.92
5,190.92
5,190.92
5,190.92
5,190.92
5,190.92

Salrio previsto
Salrio pago
Salrio previsto + IPCA
Salrio previsto atualizado
Salrio pago atualizado

0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
26,308.65

0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40

40.59
40.99
41.39
41.79
42.19
42.59
42.99
43.39
43.79

A remunerao que o servidor deveria receber de acordo com a propost

A remunerao realmente paga ao otrio do servidor.
Remunerao ideal, aquela que deveria ser paga ao servidor para corrig
O valor real (defasado) que o servidor receberia de acordo com a propo
O valor real (defasado) que o servidor recebe.

http://www.planalto.gov.br/ccivil_03/_ato2004-2006/2006/lei/l11415.htm
http://www.portalbrasil.net/ipca.htm
Mdia IPCA jan/06 a jul/12 utilizada para futuro
Para um tcnico que entrou em exerccio dia 01/01/2006
Em dezembro de 2014 ele ter:
perdido com o parcelamento
perdido com o parcelamento + inflao
Em agosto de 2012 ele ter:
uma remunerao valendo

0.407

26,308.65
136945.16
3690.28

Salrio previsto + IPCA

Diferena (H-D)
Salrio previsto atualizado
Salrio pago atualizado
4007.47
1220.15
3978.77
2777.32
4031.02
1243.71
3955.51
2761.08
4047.40
1260.08
3939.51
2749.92
4064.57
1277.25
3922.87
2738.30
4072.95
1285.64
3914.79
2732.66
4076.94
1108.77
3910.96
2907.12
4068.56
1100.39
3919.02
2913.11
4076.15
1107.98
3911.73
2907.69
4078.14
1109.97
3909.81
2906.27
4086.53
1118.36
3901.79
2900.30
4099.71
1131.54
3889.25
2890.98
4112.08
963.04
3877.54
3057.91
4255.19
1002.35
3975.33
3144.06
4273.28
1020.44
3958.50
3130.74
4291.38
1038.54
3941.81
3117.54
4306.60
1053.76
3927.88
3106.52
4316.88
1064.04
3918.52
3099.12
4328.39
1075.55
3908.10
3090.88
4339.91
902.78
3897.73
3257.33
4349.78
912.65
3888.88
3249.93
4369.11
931.98
3871.67
3235.55
4376.52
939.39
3865.13
3230.08
4388.85
951.72
3854.26
3221.00
4404.48
783.05
3840.58
3381.67
4567.96
832.36
3928.65
3464.34
4590.83
855.23
3909.07
3447.08
4611.59
875.99
3891.48
3431.56
4631.93
896.33
3874.39
3416.50
4655.23
919.63
3855.00
3399.40
4688.69
953.09
3827.48
3375.14
4720.04
734.11
3802.06
3577.40
4742.49
756.56
3784.06
3560.46
4754.35
768.42
3774.62
3551.58
4765.37
779.43
3765.90
3543.37
4784.43
798.50
3750.89
3529.25
4799.68
563.43
3738.98
3738.97
4955.89
592.54
3841.65
3841.65
4976.84
613.49
3825.49
3825.49
5000.84
637.49
3807.13
3807.13
5009.56
646.21
3800.50
3800.50
5030.51
667.16
3784.67
3784.67
5051.01
687.66
3769.31
3769.31
5066.72
703.37
3757.62
3757.62
5077.19
713.84
3749.87
3749.87
5083.74
720.39
3745.04
3745.04
5094.21
730.86
3737.34
3737.34
5106.43
743.08
3728.40
3728.40
5124.32
760.97
3715.39
3715.39
5294.69
800.43
3814.84
3814.83

5328.39
5363.45
5386.82
5412.44
5431.76
5431.76
5432.21
5434.01
5454.23
5487.94
5525.24
5870.11
5909.53
5947.54
5985.07
6021.65
6043.97
6051.10
6058.70
6076.28
6101.45
6121.88
6146.58
6355.44
6382.84
6404.86
6415.13
6446.45
6464.06
6467.98
6487.55
6507.12
6526.69
6546.26
6565.84
6782.97
6803.13
6823.29
6843.45
6863.61
6883.77
6903.93
6924.09
6944.24
6964.40
6984.56
7004.72
7235.62
7256.39
7277.15

834.14
869.19
892.57
918.18
937.51
937.51
937.96
939.75
959.98
993.69
1030.99
1119.68
1159.11
1197.11
1234.64
1271.22
1293.55
1300.67
1308.27
1325.85
1351.03
1371.45
1396.16
1462.50
1489.90
1511.92
1522.19
1553.51
1571.12
1575.04
1594.61
1614.18
1633.75
1653.32
1672.90
1743.24
1763.40
1783.56
1803.72
1823.88
1844.04
1864.20
1884.36
1904.51
1924.67
1944.83
1964.99
2044.71
2065.47
2086.24

3790.71
3765.93
3749.59
3731.84
3718.57
3718.57
3718.26
3717.03
3703.25
3680.50
3655.65
3844.32
3818.67
3794.27
3770.48
3747.58
3733.73
3729.34
3724.66
3713.88
3698.56
3686.22
3671.40
3766.99
3750.82
3737.92
3731.94
3713.81
3703.69
3701.44
3690.28
3679.18
3668.15
3657.18
3646.28
3744.51
3733.41
3722.38
3711.41
3700.51
3689.68
3678.90
3668.19
3657.54
3646.96
3636.43
3625.97
3724.03
3713.37
3702.77

3790.70
3765.93
3749.59
3731.84
3718.56
3718.56
3718.26
3717.03
3703.24
3680.50
3655.65
3844.32
3818.67
3794.27
3770.48
3747.57
3733.73
3729.33
3724.66
3713.88
3698.56
3686.21
3671.40
3766.99
3750.82
3737.92
3731.94
3713.81
3703.69
3701.44
3690.28
3679.18
3668.15
3657.18
3646.28
3744.51
3733.41
3722.38
3711.41
3700.51
3689.68
3678.90
3668.19
3657.54
3646.96
3636.43
3625.97
3724.02
3713.37
3702.77

7297.91
7318.68
7339.44
7360.21
7380.97
7401.73
7422.50
7443.26
7464.02

2107.00
2127.76
2148.53
2169.29
2190.05
2210.82
2231.58
2252.35
2273.11
136945.16

everia receber de acordo com a proposta, sem parcelamento, integralmente.

ao otrio do servidor.
deveria ser paga ao servidor para corrigir a defasagem e manter o mesmo poder de compra.
vidor receberia de acordo com a proposta, sem parcelamento, integralmente.

3692.24
3681.76
3671.35
3660.99
3650.69
3640.45
3630.27
3620.14
3610.07

3692.24
3681.76
3671.35
3660.99
3650.69
3640.45
3630.26
3620.14
3610.07

7/1/2014

4/1/2014

1/1/2014

10/1/2013

7/1/2013

4/1/2013

1/1/2013

10/1/2012

7/1/2012

4/1/2012

1/1/2012

10/1/2011

7/1/2011

4/1/2011

1/1/2011

10/1/2010

7/1/2010

4/1/2010

1/1/2010

10/1/2009

7/1/2009

4/1/2009

1/1/2009

10/1/2008

7/1/2008

4/1/2008

1/1/2008

10/1/2007

7/1/2007

4/1/2007

1/1/2007

10/1/2006

7/1/2006

4/1/2006

1/1/2006

salrio real
salrio real

4100.00

4000.00

3900.00

3800.00

3700.00

3600.00

3500.00

3400.00

1.00

0.80

Valor do IPCA

0.60

0.40

0.20

0.00
5/28/2005

10/10/2006

2/22/2008

7/6/2009

11/18/2010

4/1/2012

8/14/2013

12/27/2014

-0.20

-0.40

Tempo

IPCA

Tendncia (Polinomial)

valor nominal
valor real
3/1/2012

1/1/2012

11/1/2011

9/1/2011

7/1/2011

5/1/2011

3/1/2011

1/1/2011

11/1/2010

9/1/2010

7/1/2010

5/1/2010

3/1/2010

1/1/2010

11/1/2009

9/1/2009

7/1/2009

5/1/2009

3/1/2009

1/1/2009

11/1/2008

9/1/2008

7/1/2008

5/1/2008

3/1/2008

1/1/2008

11/1/2007

9/1/2007

7/1/2007

5/1/2007

3/1/2007

1/1/2007

11/1/2006

9/1/2006

7/1/2006

5/1/2006

3/1/2006

1/1/2006

Remunerao atualizada

6,000.00

5,000.00

4,000.00

3,000.00

2,000.00

1,000.00

0.00

1.00
0.80

Axis Title

0.60
0.40
0.20
0.00
0

10

20

30

40

-0.20
-0.40

Axis Title

Series1
Linear (Series1)
50

Axis Title

60

70

80

90