Docstoc

ms1_b

Document Sample
ms1_b Powered By Docstoc
					                     Système actuel                                                                                               DECFO/SYSREM
Fonction             Maître secondaire licencié                                                                                   Maître spécialiste I
Classes              24-28                                                                            Classe                      11
Salaire annuel                            Salaire annuel brut (13
                               90'022.00                                 97'523.83
brut 2007                                 salaires)
Taux d'activité                   100.00 Annuité 2008                     2'851.00
Salaire annuel
                              100'374.83                                                              Salaire minimum                             84'795.00
brut 2008
                                                                                                      Rattrapage                                         0.00
Age                                   35                                                              Age de référence                                     27
                                                                                                      Expérience théorique
Expérience réelle                      5                                                                                                                   8
                                                                                                      exploitable
                                                                                                      Rattrapge en fonction de
                                                                                                      l'expérience théorique                             0.00                                               Comparaison
                                                                                                      exploitable


                                                                                                                                                                                                            Différence de       Différence
                                                                                     Ancienneté       Expérience théorique
Année                Age                   Salaire annuel brut      Annuité                                                       Salaire annuel brut           Taux de progression     Augmentation        salaire annuel      d'augmentation
                                                                                     réelle (CPEV)    exploitable
                                                                                                                                                                                                            brut                annuelle
              2008                    36               100'374.83         2'851.00                6                           9                  100'374.83                     2.00%           1'695.90                   0.00          -1'155.10
              2009                    37               103'225.83         2'851.00                7                          10                  102'070.73                     2.00%           1'695.90              -1'155.10          -1'155.10
              2010                    38               106'076.83         2'851.00                8                          11                  103'766.63                     1.50%           1'271.93              -2'310.20          -1'579.08
              2011                    39               108'927.83         2'851.00                9                          12                  105'038.56                     1.50%           1'271.93              -3'889.28          -1'579.08
              2012                    40               111'778.83         2'851.00               10                          13                  106'310.48                     1.50%           1'271.93              -5'468.35          -1'579.08
              2013                    41               114'629.83         2'851.00               11                          14                  107'582.41                     1.50%           1'271.93              -7'047.43          -1'579.08
              2014                    42               117'480.83         2'851.00               12                          15                  108'854.33                     1.50%           1'271.93              -8'626.50          -1'579.08
              2015                    43               120'331.83         2'851.00               13                          16                  110'126.26                     1.50%           1'271.93             -10'205.58          -1'579.08
              2016                    44               123'182.83         2'851.00               14                          17                  111'398.18                     1.50%           1'271.93             -11'784.65          -1'579.08
              2017                    45               126'033.83         2'851.00               15                          18                  112'670.11                     1.50%           1'271.93             -13'363.73          -1'579.08
              2018                    46               128'884.83         2'851.00               16                          19                  113'942.03                     1.50%           1'271.93             -14'942.80          -1'579.08
              2019                    47               130'951.00             0.00               17                          20                  115'213.96                     1.50%           1'271.93             -15'737.04           1'271.93
              2020                    48               130'951.00             0.00               18                          21                  116'485.88                     1.00%             847.95             -14'465.12             847.95
              2021                    49               130'951.00             0.00               19                          22                  117'333.83                     1.00%             847.95             -13'617.17             847.95
              2022                    50               130'951.00             0.00               20                          23                  118'181.78                     1.00%             847.95             -12'769.22             847.95
              2023                    51               130'951.00             0.00               21                          24                  119'029.73                     1.00%             847.95             -11'921.27             847.95
              2024                    52               130'951.00             0.00               22                          25                  119'877.68                     1.00%             847.95             -11'073.32             847.95
              2025                    53               130'951.00             0.00               23                          26                  120'725.63                     1.00%             847.95             -10'225.37             847.95
              2026                    54               130'951.00             0.00               24                          27                  121'573.58                     1.00%             847.95              -9'377.42             847.95
              2027                    55               130'951.00             0.00               25                          28                  122'421.53                     0.63%             531.47              -8'529.47             531.47
              2028                    56               130'951.00             0.00               26                          29                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2029                    57               130'951.00             0.00               27                          30                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2030                    58               130'951.00             0.00               28                          31                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2031                    59               130'951.00             0.00               29                          32                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2032                    60               130'951.00             0.00               30                          33                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2033                    61               130'951.00             0.00               31                          34                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2034                    62               130'951.00             0.00               32                          35                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2035                    63               130'951.00             0.00               33                          36                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2036                    64               130'951.00             0.00               34                          37                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2037                    65               130'951.00             0.00               35                          38                  122'953.00                     0.00%               0.00              -7'998.00               0.00
              2038
              2039
              2040
              2041
              2042
              2043
              2044
              2045
Totaux                                               3'748'997.17                                                                              3'482'508.19                           Perte/gain carrière          -266'488.98

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:10
posted:8/23/2012
language:
pages:1