{"text_format":"3","workbook":"xlsx","n_sheets":47,"sheets":["Notes","Intro","Licence","Versions","Données association","Données travailleurs","Synthèse","Paramètres","Bornes","Tester TESS","Aides","Barèmes RW % 01-2022","Barèmes RW 01-2022","Barèmes RBC 01-2022","Barèmes CG 01-2022","Barèmes CF 01-2022","Barèmes CeSp 01-2022","Données poste 1","Données poste 2","Données poste 3","Données poste 4","Données poste 5","Données poste 6","Données poste 7","Données poste 8","Données poste 9","Données poste 10","Données poste 11","Données poste 12","Données poste 13","Données poste 14","Données poste 15","Données poste 16","Données poste 17","Données poste 18","Données poste 19","Données poste 20","Données poste 21","Données poste 22","Données poste 23","Données poste 24","Données poste 25","Données poste 26","Données poste 27","Données poste 28","Données poste 29","Données poste 30"],"not_rendered":{"images":2,"defined_names":244,"comments":41},"read":"whole","date_system":"1900"}

{"sheet":"Notes","index":0,"n_rows":22,"n_cols":1,"rows_kept":22,"hidden":true}
["Estimation de masse salariale annuelle"]
[]
["Voir formule PFA auto dans Données association"]
["isoler les dates pour les mettre a jour facilement dans les pages textes"]
{"$rows_empty":14}
["Faire un modèle"]
["Protéger le classeur"]
["Nettoyer les feuilles de poste"]
["Nettoyer les données associations"]

{"sheet":"Intro","index":1,"n_rows":77,"n_cols":3,"rows_kept":77}
{"$rows_empty":10}
["TESS"]
["ESTIMATION ANNUELLE DE LA MASSE SALARIALE CP 329.02 et 329.03"]
["Version v5.4 2022-10-10 pour 30 travailleurs"]
["Merci de consacrer un peu de temps à lire ces lignes pour comprendre le fonctionnement de la simulation !"]
[]
["Contexte"]
[null,"Ce tableur est un outil automatisé d'estimation de la masse salariale pour les années 2022 à 2024 (il est forcément moins précis pour 2024, certaines données étant encore inconnues)."]
[null,"Il permet d'approcher le coût global pour l'association en tenant compte des remarques qui suivent."]
[null,"Il est mis à jour chaque année à mesure de l'évolution des éléments influençant les paramètres [accords non marchands…]"]
[null,"Il ne concerne que les contrats de travail à l'exclusion des contrats d'entreprise, article 17 ou de volontariat."]
[null,"Il propose des estimations qu'il est possible de corriger."]
[null,"Les cases figurant en vert clair nécessitent un encodage de votre part."]
[null,"Les cases figurant en vert sombre contiennent des formules dont vous pouvez modifier le résultat avec prudence."]
[null,"Les cases oranges reprennent des données facultatives."]
[null,"Une feuille de test vous permet de vous familiariser avec TESS sans incidence sur la feuille de synthèse"]
[null,null,"Pour l'utiliser, vous devrez encoder les données relatives au travailleur directement sur la feuille de test et pas dans la feuille \"Données travailleurs\"."]
[null,"MODE D'EMPLOI"]
[null,null,"1. Encoder les informations de votre entreprise à l'année en cours dans la feuille \"Données association\"."]
[null,null,"2. Encoder ensuite les données des travailleurs dans la feuille du même nom."]
[null,null,"3. Corriger les données si nécessaire dans chaque feuille de poste."]
[null,null,"4. La feuille de synthèse donne une idée des coûts globaux; vous pouvez l'adapter si vous le souhaitez."]
[]
["IMPORTANT"]
[null,"Le tarif SEPP est un tarif minimum sur base 2022."]
[null,"Il est nécessaire de séparer dans des feuilles distinctes les postes affectés à une unité d'établissement en région Bruxelles Capitale qui sont à mi-temps APE, ACS et à cotisations pleines pour l'autre mi-temps."]
[null,"Le simulateur tient compte de certaines aides à l'emploi MAIS ne vérifie pas si vous êtes dans les conditions."]
[null,"La période de référence utilisée pour le calcul du 13ème mois est, par défaut, celle de la CCT des Centres sportifs [proratisation de la présence sur l'année complète]."]
[]
["Le simulateur tient compte automatiquement"]
[null,"• des associations qui n'appliquent pas de barèmes sectoriels et peuvent encoder directement les montants mais perdent une partie des automatismes du tableur;"]
[null,"• du RMMMG [postposé d'un mois sauf pour la CP 329.03] sauf si vous encodez manuellement le barème."]
[null,"• des cotisations patronales pour les fonds de la CP 329;"]
[null,"• du tax-shift [Réduction structurelle catégorie 2 : Maribel] qui a peu d'impact sauf sur les bas salaires."]
[null,"• du taux d'occupation pour le calcul de PFA en utilisant les mois d'occupation et le régime de travail arrondis au mois."]
[null,"• de la réforme APE en Région wallonne"]
[]
["Le simulateur ne tient pas compte "]
[null,"• de l'impact des accords non marchands qui ne sont pas encore traduits en conventions collectives de travail"]
[null,"• d'une réforme ACS dont on ne connaît pas le calendrier ni le mode de calcul de la subvention;"]
[null,"• des périodes assimilées pour le calcul des primes de fin d'année;"]
[null,"• des modifications en cours de mois, quelles qu'elles soient;"]
[null,"• des montants réels [des estimations sont proposées] des primes de fin d'année de 2022 et 2023 puisque les montants des parts fixes sont inconnus;"]
[null,"• des véhicules de fonction;"]
[null,"• des montants et cotisations liées aux régimes de chômage avec complément de l'employeur [RCC, ex-prépension];"]
[null,"• des allocations d'activation qu'il faut compléter manuellement si nécessaire;"]
[null,"• des aides AVIq en Wallonie et PHARE en de Région de Bruxelles-Capitale;"]
[null,"• des réductions de cotisation fédérales pour restructuration, réduction du temps de travail…;"]
[null,"• des réductions de cotisations régionales autres que ACS, PTP et APE à Bruxelles [seulement réductions de cotisations pour les PTP; activation à compléter manuellement];"]
[null,"• des aides à l'emploi régionales APE, ACS, à compléter manuellement"]
[null,"• de l'occupation de l'année qui précède pour le calcul des vacances;"]
[null,"• du coût du reclassement professionnel;"]
[null,"• des congés-éducation payés;"]
[null,"• des vacances \"jeunes\", des vacances \"seniors\" et des vacances \"européennes\"."]
[]
["Cet outil est développé par la CESSoC sous licence Creative Commons."]
[]
[]
[]
[]
["La CESSoC décline toute responsabilité liée à une utilisation inappropriée du tableur et des montants y figurant, "]
[null,"ou encore en cas d’erreur, de différence éventuelle par rapport à des éléments fournis par des tiers, "]
[null,"comme par exemple votre secrétariat social."]
["La CESSoC a testé cet outil."]
[null,"Il n'est toutefois pas à l'abri d'une erreur ou d'un défaut."]
[null,"La CESSoC rappelle qu'il ne s'agit que d'une simulation."]
["Merci de rapporter tout problème à info@cessoc.be"]
["Site : www.cessoc.be"]

{"sheet":"Licence","index":2,"n_rows":32,"n_cols":2,"rows_kept":32}
{"$rows_empty":11}
["Information de licence"]
["Cet outil est développé par la CESSoC sous licence Creative Commons."]
[]
[]
[]
[]
[]
["Il peut être diffusé à condition d'en mentionner la source."]
["Il ne peut être utilisé à des fins commerciales sans autorisation de la CESSoC."]
["Il peut être modifié et amélioré par les utilisateurs."]
["À cette fin, on peut obtenir le mot de passe qui permet de déverrouiller le classeur auprès de pm@cessoc.be."]
["Le document doit être diffusé sous licence identique."]
[]
["La CESSoC décline toute responsabilité liée à une utilisation inappropriée du tableur et des montants y figurant, "]
[null,"ou encore en cas d’erreur, de différence éventuelle par rapport à des éléments fournis par des tiers, "]
[null,"comme par exemple votre secrétariat social."]
["La CESSoC a testé cet outil."]
[null,"Il n'est toutefois pas à l'abri d'une erreur ou d'un défaut."]
[null,"La CESSoC rappelle qu'il ne s'agit que d'une simulation."]
["Merci de rapporter tout problème à info@cessoc.be"]
["www.cessoc.be"]

{"sheet":"Versions","index":3,"n_rows":165,"n_cols":1,"rows_kept":165,"merged":[[11,0,11,2]]}
{"$rows_empty":11}
["Historique des versions"]
[]
["v5.4"]
["• Amélioration des automatismes pour les calculs de rémunération hors des grilles barémiques"]
["• Corrections mineures dans l'aide à l'encodage des Données travailleurs"]
["• Correction de la colonne \"Subventions emploi\" dans la feuille de synthèse qui n'affichait pas les résultats"]
[]
["v5.3"]
["• Mise à jour des indexations  et prévisions 2022-2023"]
["• Création d'une page \"Données travailleurs\" afin d'éviter de devoir encoder les données des travailleurs à chaque mise à jour du tableur"]
["• Prise en compte d'indexations multiples"]
["• Prise en compte de la réforme APE en Région wallonne"]
["• Corrections diverses concernant les centres sportifs"]
[]
["v4.3"]
["• Mise à jour du forfait tax-shift à partir du 1-01-2021"]
[]
["v4.2"]
["• Correction d'une erreur de nom dans le calcul des réductions structurelles avec certaines versions"]
[]
["v4.1"]
["• Mise à jour des montants des parts fixes des primes de fin d'année"]
[]
["v4.0"]
["• Refonte complète pour couvrir les années 2021 et 2022"]
[]
["v3.5"]
["• Mise à jour des primes de fin d'année 2019 pour le secteur de l'insertion socioprofessionnelle en Région de Bruxelles-Capitale [AFT, OISP et Missions locales]"]
["• Le calcul des primes de fin d'année tient désormais compte du taux d'occupation en plus du régime de travail"]
[]
["v3.4"]
["• Mise à jour détaillée des montants des primes de fin d'année 2019"]
[]
["v3.3.5"]
["• Correction d'un bug sur le calcul des subventions APE"]
[]
["v3.3.4"]
["• Correction de bugs sur la feuille de synthèse"]
["• Correction du calcul des primes de fin d'année pour les travailleurs à temps partiel"]
[]
["v3.3.1"]
["• Correction d'un bug sur le calcul des subventions APE en 2020"]
[]
["v3.3"]
["• Ajout des nouveaux montants de PFA prévues dans les CCTs signées en exécution de l'accord non marchand wallon"]
[]
["v3.0"]
["• Prête pour 2020"]
["• MAJ des cotisations patronales"]
["• Correction de la prise en compte des montants dûs à l'ONSS pour les vacances des ouvriers dans la feuille de synthèse"]
["• Suppression de la prise en compte en 2020 de la réforme APE avortée en Wallonie"]
["• Prise en compte de la bascule des BVA dans un dispositif de cotisations à taux plein"]
["• MAJ des bornes bas-salaires"]
["• Prise en compte du RMMMG"]
["• Correction d'une erreur dans le calcul de la part de la facture vacances ouvriers ONSS à payer l'année suivante"]
["• Intégration de la prime unique 2019 pour le secteur de l'ISP à Bruxelles"]
[]
["v2.7"]
["• Cette version n'a AUCUNE INCIDENCE SUR LES CALCULS !"]
["• Correction terminologique relative au paiement à l'ONSS de l'avis de débit annuel pour les vacances des ouvriers."]
[]
["v2.6"]
["• Suppression des indexations 2019 suivant les prévision du Bureau du plan."]
["• Mise à jour de la valeur du point APE 2019."]
["• Adaptation de la valeur de la subvention pour le Fonds Maribel 329.02 en 2019."]
[]
["v2.5"]
["• Implémentation des parts fixes des primes de fin d'année 2018."]
["• Adaptation de la valeur de la subvention pour le Fonds Maribel 329.03 en 2019."]
[]
["v2.4"]
["• Correction d'un bug mineur concernant ceux qui recourrent à la prime de fin d'année fédérale majorée."]
[]
["v2.3"]
["• Indexation des bornes bas et hauts salaires pour le calcul de la réduction structurelle en 2019."]
["• Correction d'un bug mineur qui décalait l'indexation des rémunérations d'un mois en cas d'encodage manuel."]
[]
["v2.2"]
["• Correction d'un bug qui ne prenait pas en compte l'augmentation des barèmes de juillet en CF lorqu'une biennale intervenait."]
["• Correction d'un bug qui empêchait la prise en compte des subventions APE dans la subvention totale."]
["• Possibilité d'implémenter la prime de fin d'année fédérale de base et la prime augmentée."]
[]
["v2.1"]
["• Correction d'un bug sur la prise en compte du plafond de rémunération dans le calcul de la subvention Maribel."]
["• Correction d'un bug dans la feuille de synthèse sur la prise en compte des subventions."]
["• Correction d'un bug qui empêchait l'affichage de la subvention APE en 2019."]
[]
["v2.0"]
["• Correction d'un bug mineur qui décalait l'indexation des rémunérations d'un mois en cas d'encodage manuel."]
["• Par défaut, le tableur est paramétré pour le calcul du budget 2019; il est toutefois toujours possible de l'utiliser pour l'année 2018."]
[]
["v1.8"]
["• Prise en compte de l'accord non marchand en Communauté française [barèmes à 97,14% à partir du 1-07-2018"]
["• Prise en compte de l'entrée en vigueur probable de la réforme APE au 1-01-2020 [Cotisations à taux plein]"]
["• Possibilité de modifier les régimes de travail et d'occupation au mois le mois pour les opérateurs non concernés par une grille barémique"]
["• Remplissage et prise en compte de l'index automatisés pour les opérateurs non concernés par une grille barémique"]
["• Calcul automatisé de la prime de fin d'année pour les opérateurs non concernés par une grille barémique"]
["• Correction d'erreurs dans les totaux de la feuille de synthèse"]
["• Prise en compte de l'indexation 2018 sur les années 2019 et 2020"]
[]
["v1.7"]
["• Correction mineure qui ne compte plus les ETPs dans la feuille de synthèse si leur régime de travail est égal à 0."]
["• Indexation estimée de la part fixe de la PFA 2018."]
[]
["v1.6"]
["• Correction d'un bug empêchant l'affichage des noms des travailleurs dans la feuille de synthèse."]
["• Indexation fixée par défaut au 1-11-2018"]
[]
["v1.5"]
["• Correction importante du calcul des cotisations des postes APE sous statut ouvrier."]
[]
["v1.4"]
["• Correction de la totalisation des ETP dans la feuille de synthèse."]
[]
["v1.3"]
["• Mise à jour des valeur des bornes hauts salaires et bas salaires suite à la décision du Gouvernement du 12-01-2018."]
[]
["v1.2"]
["• Mise à jour de la valeur du point APE 2018 communiquée par le FOREm le 22-12-2017;"]
["• Ajout de la possibilité d'établir un travailleur en Flandre;"]
["• Correction de l'intitulé de la case dévolue au nombre de points APE."]
[]
["v1.1"]
["• Ajout d'un historique des versions;"]
["• Correction du calcul de la part patronale sur les titres-repas;"]
["• Le nombre de titres-repas proposé devient proportionnel au régime de travail et à l'occupation;"]
["• Le nombre de titres-repas proposé indique 0 dans les feuilles de poste quand la part patronale indiquée = 0 dans les \"Données association\";"]
["• Corrections dans les menus déroulants des \"Données association\";"]
["• Correction des parts fixes des PFA sur base des montants connus en 2017;"]
["• La mensualisation des subventions Maribel et APE est désormais proportionnelle au régime de travail et à l'occupation;"]
["• Correction de la réduction strucuturelle pour le trimestre au cours duquel les vacances d'un ouvrier sont prises;"]
["• Correction du calcul des annales et biennales dans le cas de l'utilisation d'un pourcentage des barèmes de référence [RW];"]
["• Possibilité d'encoder directement le total annuel de remboursement de frais de transport du domicile au lieu de travail;"]
["• Correction d'un bug qui empêchait les calculs en cas d'encodage d'un 0 dans la cellule du type de PFA;"]
["• Correction d'un bug qui empêchait les calculs dans la feuille de poste en cas d'absence d'encodage d'une PFA déclarée \"Autre\";"]
["• Correction mineure de la cotisation patronale pour les étudiants"]
["• Correction du calcul du 13ème mois pour les Centres sportifs;"]
["• Corrections d'intitulés dans le tableau de synthèse;"]
["• Déverrouillage de certaines cellules dans le tableau de synthèse;"]
["• Correction de la valeur de la réduction de précompte;"]
["• Le tableau de synthèse est désormais déverrouillable sans mot de passe;"]
["• Correction du calcul de réduction structurelle en cas d'inoccupation partielle;"]
["• Correction du calcul de réduction structurelle si PTP;"]
["• Correction du taux de cotisation sur indemnité de rupture compensatoire de préavis pour les ACS, APE et BVA;"]
["• Correction des montants de subvention APE et Maribel au regard du régime de travail et du taux d'occupation."]
[]
[]
["v1.01"]
["2017-11-30"]
["• Correction d'un problème de sécurité sur le verrouilllage du classeur"]
[]
["v1.0"]
["2017-11-29"]
["• Première version en production"]

{"sheet":"Données association","index":4,"n_rows":51,"n_cols":5,"rows_kept":51,"merged":[[28,0,28,2],[34,0,34,2],[52,0,52,2]]}
[{"$f":"Intro!A13","v":"Version v5.4 2022-10-10 pour 30 travailleurs"}]
["IMPORTANT","i Utilisez la liste déroulante i"]
["CHOISIR L'ANNÉE DE RÉFÉRENCE",2023]
["Nombre d'indexations prévues en 2022",5]
["Nombre d'indexations prévues en 2023",3]
["Nombre d'indexations prévues en 2024",0]
["Nombre d'indexations année référence",{"$f":"_xlfn.SWITCH($B$3,2022,NIndex2022,2023,NIndex2023,2024,NIndex2024)","v":3}]
[]
[{"$f":"\"DONNÉES ASSOCIATION au 1-01-\"&Année_ref","v":"DONNÉES ASSOCIATION au 1-01-2023"}]
["Encodez vos données dans les cases vertes et orangées uniquement !"]
[null,null,"Exemples"]
["Association","L'assoce asbl","L'assoce asbl"]
["Auteur du dossier",null,"Pierre Detaille"]
["Courriel contact",null,"pdt@cessoc.be"]
["N° entreprise",null,"Lien BCE"]
[null,"i Pas plus de 38h ! i"]
["Régime de travail à temps plein en heures [obligatoire]",38,"36,5 = 36h30"]
[null,"i Utilisez la liste déroulante i"]
["Barèmes de référence [obligatoire]","Autres","Communauté française"]
[{"$f":"IF(Barème_référence_association=\"Pourcentage\",\"Indiquez le % d'application des barèmes de référence\",\"\")","v":""},{"$f":"IF(B19=\"Pourcentage Wallonie\",\"Tapez le % ici\",\"\")","v":""},{"$f":"IF(Barème_référence_association=\"Pourcentage\",\"97% [v note importante]\",\"\")","v":""}]
[null,"i Utilisez la liste déroulante i"]
[{"$f":"IF($B$7>=1,\"Mois estimé de la 1ere indexation en \"&Année_ref,\"\")","v":"Mois estimé de la 1ere indexation en 2023"},"2017-02-01","Juillet ",null,{"$f":"IF($B$7=0,\"\",$B22)","v":"2017-02-01"}]
[{"$f":"IF($B$7>1,\"Mois estimé de la 2e indexation\",\"\")","v":"Mois estimé de la 2e indexation"},"2017-05-01",null,null,{"$f":"IF($A23=\"\",\"\",$B23)","v":"2017-05-01"}]
[{"$f":"IF($B$7>2,\"Mois estimé de la 3e indexation\",\"\")","v":"Mois estimé de la 3e indexation"},"2017-08-01",null,null,{"$f":"IF($A24=\"\",\"\",$B24)","v":"2017-08-01"}]
[{"$f":"IF($B$7>3,\"Mois estimé de la 4e indexation\",\"\")","v":""},"2017-09-01",null,null,""]
[{"$f":"IF($B$7>4,\"Mois estimé de la 5e indexation\",\"\")","v":""},"2017-12-01",null,null,""]
[null,"i Conservez la valeur proposée OU Utilisez la liste déroulante i"]
["Type de prime de fin d'année",{"$f":"_xlfn.SWITCH(Barème_référence_association,CF,PFA_Aucune,RW_100,PFA_CISP_CRIs_MIRE,RBC_ISP,PFA_ISP_RBC,CG,PFA_Aucune,Centres_sportifs,_13ème_mois,Pourcentage,PFA_Aucune,Autres,PFA_Aucune)","v":"Aucune"},"13ème mois"]
["i N'encodez pas la valeur complète du titre-repas mais seulement la part employeur | Encodez 0 si pas de TR i"]
["Part employeur des titres repas éventuels",{"v":5.91,"d":"5.91 €"},{"v":6.91,"d":"€6.91"}]
[null,"i Utilisez la liste déroulante i"]
["Sous-CP [Si votre choix = \"Autre\" => pas de calcul de subvention Maribel]","329.02","329.02"]
[null,"i Utilisez la liste déroulante i"]
["Moyenne du nombre de travailleurs déclarés [obligatoire]","Moins de 10","Lien Répertoire ONSS"]
[{"$f":"\"Nombre de travailleurs déclarés à l'ONSS à la fin du dernier trimestre de \"&Année_ref-2&\" et des 3 premiers trimestres de \"&Année_ref-1&\" et divisez par le nombre de trimestres au cours desquels vous avez occupé du personnel\"","v":"Nombre de travailleurs déclarés à l'ONSS à la fin du dernier trimestre de 2021 et des 3 premiers trimestres de 2022 et divisez par le nombre de trimestres au cours desquels vous avez occupé du personnel"}]
["Nombre de travailleurs au 30-11 de l'année qui précède",1]
["Catégorie SEPP [Service externe de Prévention et de Protection au travail]",2,"Voir site du SPF Emploi"]
[null,"h Utilisez la liste déroulante h"]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Trois hypothèses sont possibles :"]
["1. Vous appliquez strictement les barèmes des conventions collectives de travail [CP 329] => choisissez dans la liste la référence correspondante [voir note plus bas]"]
["2. Vous appliquez un % différent des barèmes Région wallonne [RW] ci-dessus => choisissez \"Pourcentage\" dans la liste puis indiquez le % d'application dans la case située dessous."]
["3. Vous appliquez des barèmes différents ou vous n'avez pas de barèmes => choisissez \"Autres\" dans la liste; vous encoderez les montants pour chaque travailleur. ATTENTION à respecter le RMMMG !"]
[]
["Barèmes de référence"]
["Communauté française : CCT du 26-06-2018 applicable aux secteurs relevant du Décret sur l'emploi socioculturel"]
["Wallonie 100% : CCT du 16-09-2002 applicables aux CISP, CFISPA, CRIs, MIRE; ce sont aussi les barèmes de référence de l'accord non marchand utilisés pour les pourcentages"]
["Région Bruxelles ISP : CCT du 01-07-2002 applicables aux MiLoc, AFT, OISP"]
["Communauté germanophone : CCT du 18-02-2013 applicable aux associations ayant leur siège en Communauté germanophone"]
["Centres sportifs : CCT du 20-02-2017 applicables aux centres sportifs"]

{"sheet":"Données travailleurs","index":5,"n_rows":35,"n_cols":16,"rows_kept":35}
["DONNÉES TRAVAILLEURS [données servant aux calculs de rémunération]"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
["Les cases orangées sont facultatives; les vertes indipensables."]
["Poste n°","ID du travailleur","N° de registre national","Année de naissance","Niveau de diplôme","Fonction","Unité d'établissement du poste","Statut",{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat\"","v":"Régime de travail au 1-01-2023 ou au début du contrat"},{"$f":"\"Régime 5 ou 6 jours\"","v":"Régime 5 ou 6 jours"},"Échelon","Échelon centres sportifs",{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref","v":"Ancienneté barémique au 1-01-2023"},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref","v":"Mois du passage d'ancienneté en 2023"},"Mois de la prise principale des vacances","APE / ACS ; PTP ; Maribel; Étudiant"]
["Ex","A. Nonyme",95030311025,1995,"Enseignement supérieur non universitaire ou bachelier","Du temps qu'il fait","Région bruxelloise","Employé",32,5,6,20,5,"2017-09-01","2017-08-01","MARIBEL"]
[1,{"$nulls":8},5,{"$f":"IF(Barème_référence_association=\"Autres\",\"Autre\",\"\")","v":"Autre"},null,null,"Aucune","2022-07-02"]
[2,null,null,{"$f":"IF(C7=\"\",\"\",IF(LEFT(C7,2)*1<30,\"20\"&LEFT(C7,2),\"19\"&LEFT(C7,2)))","v":""},{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-02"]
[3,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-03"]
[4,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-04"]
[5,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-05"]
[6,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-06"]
[7,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-07"]
[8,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-08"]
[9,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-09"]
[10,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-10"]
[11,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-11"]
[12,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-12"]
[13,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-13"]
[14,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-14"]
[15,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-15"]
[16,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-16"]
[17,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-17"]
[18,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-18"]
[19,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-19"]
[20,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-20"]
[21,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-21"]
[22,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-22"]
[23,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-23"]
[24,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-24"]
[25,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-25"]
[26,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-26"]
[27,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-27"]
[28,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-28"]
[29,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-29"]
[30,null,null,"",{"$nulls":5},5,"Autre",null,null,"Aucune","2022-07-30"]

{"sheet":"Synthèse","index":6,"n_rows":50,"n_cols":8,"rows_kept":50}
[{"$f":"'Données association'!B12","v":"L'assoce asbl"}]
[{"$f":"\"Synthèse de la masse salariale pour l'année \"&Année_ref","v":"Synthèse de la masse salariale pour l'année 2023"}]
["Cette feuille est verrouillée sans mot de passe pour vous permettre d'ajouter les éléments que vous souhaiteriez."]
[]
[null,"Total des charges",{"$f":"-E19","v":{"v":0,"d":"0.00 €"}}]
[null,"Facture SEPP",{"$f":"-INDEX(Paramètres!$B$67:$C$71,Cat_SEPP,IF(Nbre_trav_SEPP<6,1,2))*'Données association'!$B$36","v":{"v":-55.743,"d":"-55.74 €"}}]
[null,"Facture Assurance-Loi",{"v":-100,"d":"-100.00 €"},"<= Inscrire un montant négatif !"]
[null,"Facture SS",null,"± 260 € par trav/an | Montant négatif"]
[null,"Réduction de précompte",{"$f":"0.25%*D19","v":{"v":0,"d":"0.00 €"}}]
[null,"Total subventions APE"]
[null,"Total subventions emploi",{"$f":"F19","v":{"v":0,"d":"0.00 €"}}]
[null,"Coût net total",{"$f":"SUM(C5:C11)","v":{"v":-155.743,"d":"-155.74 €"}}]
[]
[null,{"$f":"\"Avis de débit ONSS vacances ouvriers pour 04-\"&Année_ref+1","v":"Avis de débit ONSS vacances ouvriers pour 04-2024"},{"$f":"'Données poste 1'!$P$67+'Données poste 2'!$P$66+'Données poste 3'!$P$66+'Données poste 4'!$P$66+'Données poste 5'!$P$66+'Données poste 6'!$P$66+'Données poste 7'!$P$66+'Données poste 8'!$P$66+'Données poste 9'!$P$66+'Données poste 10'!$P$66+'Données poste 11'!$P$66+'Données poste 12'!$P$66+'Données poste 13'!$P$66+'Données poste 14'!$P$66+'Données poste 15'!$P$66+'Données poste 16'!$P$66+'Données poste 17'!$P$66+'Données poste 18'!$P$66+'Données poste 19'!$P$66+'Données poste 20'!$P$66+'Données poste 21'!$P$66+'Données poste 22'!$P$66+'Données poste 23'!$P$66+'Données poste 24'!$P$66+'Données poste 25'!$P$66+'Données poste 26'!$P$66+'Données poste 27'!$P$66+'Données poste 28'!$P$66+'Données poste 29'!$P$66+'Données poste 30'!$P$66","v":{"v":0,"d":"0.00 €"}}]
[]
[]
[]
["Détail par poste"]
[null,"TOTAL",{"$f":"ROUND(SUM(C21:C50),2)&\" ETP\"","v":"0 ETP"},{"$f":"SUM(D21:D50)","v":0},{"$f":"SUM(E21:E50)","v":0},{"$f":"SUM(F21:F50)","v":0},{"$f":"SUM(G21:G50)","v":0},{"$f":"IF(F19=0,\"\",F19/E19)","v":""}]
["Poste","ID",{"$f":"\"ETP \"&Année_ref","v":"ETP 2023"},"Brut total","Charges totales","Subventions emploi","Coût net","Taux de subventionnement"]
[1,{"$f":"IF('Données travailleurs'!$B6=\"\",\"\",'Données travailleurs'!$B6)","v":""},{"$f":"IF(B21=\"\",\"\",'Données poste 1'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 1'!$P$64),\"\",'Données poste 1'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 1'!$P$63),\"\",'Données poste 1'!$P$63)","v":0},{"$f":"'Données poste 1'!$P$74","v":0},{"$f":"IF(ISERROR(E21-F21),\"\",E21-F21)","v":0},{"$f":"IF(E21=0,\"\",F21/E21)","v":""}]
[2,{"$f":"IF('Données travailleurs'!$B7=\"\",\"\",'Données travailleurs'!$B7)","v":""},{"$f":"IF(B22=\"\",\"\",'Données poste 2'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 2'!$P$64),\"\",'Données poste 2'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 2'!$P$63),\"\",'Données poste 2'!$P$63)","v":0},{"$f":"'Données poste 2'!$P$74","v":0},{"$f":"IF(ISERROR(E22-F22),\"\",E22-F22)","v":0},""]
[3,{"$f":"IF('Données travailleurs'!$B8=\"\",\"\",'Données travailleurs'!$B8)","v":""},{"$f":"IF(B23=\"\",\"\",'Données poste 3'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 3'!$P$64),\"\",'Données poste 3'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 3'!$P$63),\"\",'Données poste 3'!$P$63)","v":0},{"$f":"'Données poste 3'!$P$74","v":0},0,""]
[4,{"$f":"IF('Données travailleurs'!$B9=\"\",\"\",'Données travailleurs'!$B9)","v":""},{"$f":"IF(B24=\"\",\"\",'Données poste 4'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 4'!$P$64),\"\",'Données poste 4'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 4'!$P$63),\"\",'Données poste 4'!$P$63)","v":0},{"$f":"'Données poste 4'!$P$74","v":0},0,""]
[5,{"$f":"IF('Données travailleurs'!$B10=\"\",\"\",'Données travailleurs'!$B10)","v":""},{"$f":"IF(B25=\"\",\"\",'Données poste 5'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 5'!$P$64),\"\",'Données poste 5'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 5'!$P$63),\"\",'Données poste 5'!$P$63)","v":0},{"$f":"'Données poste 5'!$P$74","v":0},0,""]
[6,{"$f":"IF('Données travailleurs'!$B11=\"\",\"\",'Données travailleurs'!$B11)","v":""},{"$f":"IF(B26=\"\",\"\",'Données poste 6'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 6'!$P$64),\"\",'Données poste 6'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 6'!$P$63),\"\",'Données poste 6'!$P$63)","v":0},{"$f":"'Données poste 6'!$P$74","v":0},0,""]
[7,{"$f":"IF('Données travailleurs'!$B12=\"\",\"\",'Données travailleurs'!$B12)","v":""},{"$f":"IF(B27=\"\",\"\",'Données poste 7'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 7'!$P$64),\"\",'Données poste 7'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 7'!$P$63),\"\",'Données poste 7'!$P$63)","v":0},{"$f":"'Données poste 7'!$P$74","v":0},0,""]
[8,{"$f":"IF('Données travailleurs'!$B13=\"\",\"\",'Données travailleurs'!$B13)","v":""},{"$f":"IF(B28=\"\",\"\",'Données poste 8'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 8'!$P$64),\"\",'Données poste 8'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 8'!$P$63),\"\",'Données poste 8'!$P$63)","v":0},{"$f":"'Données poste 8'!$P$74","v":0},0,""]
[9,{"$f":"IF('Données travailleurs'!$B14=\"\",\"\",'Données travailleurs'!$B14)","v":""},{"$f":"IF(B29=\"\",\"\",'Données poste 9'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 9'!$P$64),\"\",'Données poste 9'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 9'!$P$63),\"\",'Données poste 9'!$P$63)","v":0},{"$f":"'Données poste 9'!$P$74","v":0},0,""]
[10,{"$f":"IF('Données travailleurs'!$B15=\"\",\"\",'Données travailleurs'!$B15)","v":""},{"$f":"IF(B30=\"\",\"\",'Données poste 10'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 10'!$P$64),\"\",'Données poste 10'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 10'!$P$63),\"\",'Données poste 10'!$P$63)","v":0},{"$f":"'Données poste 10'!$P$74","v":0},{"$f":"IF(ISERROR(E30-F30),\"\",E30-F30)","v":0},""]
[11,{"$f":"IF('Données travailleurs'!$B16=\"\",\"\",'Données travailleurs'!$B16)","v":""},{"$f":"IF(B31=\"\",\"\",'Données poste 11'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 11'!$P$64),\"\",'Données poste 11'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 11'!$P$63),\"\",'Données poste 11'!$P$63)","v":0},{"$f":"'Données poste 11'!$P$74","v":0},{"$f":"IF(ISERROR(E31-F31),\"\",E31-F31)","v":0},""]
[12,{"$f":"IF('Données travailleurs'!$B17=\"\",\"\",'Données travailleurs'!$B17)","v":""},{"$f":"IF(B32=\"\",\"\",'Données poste 12'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 12'!$P$64),\"\",'Données poste 12'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 12'!$P$63),\"\",'Données poste 12'!$P$63)","v":0},{"$f":"'Données poste 12'!$P$74","v":0},0,""]
[13,{"$f":"IF('Données travailleurs'!$B18=\"\",\"\",'Données travailleurs'!$B18)","v":""},{"$f":"IF(B33=\"\",\"\",'Données poste 13'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 13'!$P$64),\"\",'Données poste 13'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 13'!$P$63),\"\",'Données poste 13'!$P$63)","v":0},{"$f":"'Données poste 13'!$P$74","v":0},0,{"$f":"IF(E33=0,\"\",F33/E33)","v":""}]
[14,{"$f":"IF('Données travailleurs'!$B19=\"\",\"\",'Données travailleurs'!$B19)","v":""},{"$f":"IF(B34=\"\",\"\",'Données poste 14'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 14'!$P$64),\"\",'Données poste 14'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 14'!$P$63),\"\",'Données poste 14'!$P$63)","v":0},{"$f":"'Données poste 14'!$P$74","v":0},0,""]
[15,{"$f":"IF('Données travailleurs'!$B20=\"\",\"\",'Données travailleurs'!$B20)","v":""},{"$f":"IF(B35=\"\",\"\",'Données poste 15'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 15'!$P$64),\"\",'Données poste 15'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 15'!$P$63),\"\",'Données poste 15'!$P$63)","v":0},{"$f":"'Données poste 15'!$P$74","v":0},0,""]
[16,{"$f":"IF('Données travailleurs'!$B21=\"\",\"\",'Données travailleurs'!$B21)","v":""},{"$f":"IF(B36=\"\",\"\",'Données poste 16'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 16'!$P$64),\"\",'Données poste 16'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 16'!$P$63),\"\",'Données poste 16'!$P$63)","v":0},{"$f":"'Données poste 16'!$P$74","v":0},0,""]
[17,{"$f":"IF('Données travailleurs'!$B22=\"\",\"\",'Données travailleurs'!$B22)","v":""},{"$f":"IF(B37=\"\",\"\",'Données poste 17'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 17'!$P$64),\"\",'Données poste 17'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 17'!$P$63),\"\",'Données poste 17'!$P$63)","v":0},{"$f":"'Données poste 17'!$P$74","v":0},0,""]
[18,{"$f":"IF('Données travailleurs'!$B23=\"\",\"\",'Données travailleurs'!$B23)","v":""},{"$f":"IF(B38=\"\",\"\",'Données poste 18'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 18'!$P$64),\"\",'Données poste 18'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 18'!$P$63),\"\",'Données poste 18'!$P$63)","v":0},{"$f":"'Données poste 18'!$P$74","v":0},0,""]
[19,{"$f":"IF('Données travailleurs'!$B24=\"\",\"\",'Données travailleurs'!$B24)","v":""},{"$f":"IF(B39=\"\",\"\",'Données poste 19'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 19'!$P$64),\"\",'Données poste 19'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 19'!$P$63),\"\",'Données poste 19'!$P$63)","v":0},{"$f":"'Données poste 19'!$P$74","v":0},0,""]
[20,{"$f":"IF('Données travailleurs'!$B25=\"\",\"\",'Données travailleurs'!$B25)","v":""},{"$f":"IF(B40=\"\",\"\",'Données poste 20'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 20'!$P$64),\"\",'Données poste 20'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 20'!$P$63),\"\",'Données poste 20'!$P$63)","v":0},{"$f":"'Données poste 20'!$P$74","v":0},0,""]
[21,{"$f":"IF('Données travailleurs'!$B26=\"\",\"\",'Données travailleurs'!$B26)","v":""},{"$f":"IF(B41=\"\",\"\",'Données poste 21'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 21'!$P$64),\"\",'Données poste 21'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 21'!$P$63),\"\",'Données poste 21'!$P$63)","v":0},{"$f":"'Données poste 21'!$P$74","v":0},0,""]
[22,{"$f":"IF('Données travailleurs'!$B27=\"\",\"\",'Données travailleurs'!$B27)","v":""},{"$f":"IF(B42=\"\",\"\",'Données poste 22'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 22'!$P$64),\"\",'Données poste 22'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 22'!$P$63),\"\",'Données poste 22'!$P$63)","v":0},{"$f":"'Données poste 22'!$P$74","v":0},0,""]
[23,{"$f":"IF('Données travailleurs'!$B28=\"\",\"\",'Données travailleurs'!$B28)","v":""},{"$f":"IF(B43=\"\",\"\",'Données poste 23'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 23'!$P$64),\"\",'Données poste 23'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 23'!$P$63),\"\",'Données poste 23'!$P$63)","v":0},{"$f":"'Données poste 23'!$P$74","v":0},0,""]
[24,{"$f":"IF('Données travailleurs'!$B29=\"\",\"\",'Données travailleurs'!$B29)","v":""},{"$f":"IF(B44=\"\",\"\",'Données poste 24'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 24'!$P$64),\"\",'Données poste 24'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 24'!$P$63),\"\",'Données poste 24'!$P$63)","v":0},{"$f":"'Données poste 24'!$P$74","v":0},0,""]
[25,{"$f":"IF('Données travailleurs'!$B30=\"\",\"\",'Données travailleurs'!$B30)","v":""},{"$f":"IF(B45=\"\",\"\",'Données poste 25'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 25'!$P$64),\"\",'Données poste 25'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 25'!$P$63),\"\",'Données poste 25'!$P$63)","v":0},{"$f":"'Données poste 25'!$P$74","v":0},0,""]
[26,{"$f":"IF('Données travailleurs'!$B31=\"\",\"\",'Données travailleurs'!$B31)","v":""},{"$f":"IF(B46=\"\",\"\",'Données poste 26'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 26'!$P$64),\"\",'Données poste 26'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 26'!$P$63),\"\",'Données poste 26'!$P$63)","v":0},{"$f":"'Données poste 26'!$P$74","v":0},0,""]
[27,{"$f":"IF('Données travailleurs'!$B32=\"\",\"\",'Données travailleurs'!$B32)","v":""},{"$f":"IF(B47=\"\",\"\",'Données poste 27'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 27'!$P$64),\"\",'Données poste 27'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 27'!$P$63),\"\",'Données poste 27'!$P$63)","v":0},{"$f":"'Données poste 27'!$P$74","v":0},0,""]
[28,{"$f":"IF('Données travailleurs'!$B33=\"\",\"\",'Données travailleurs'!$B33)","v":""},{"$f":"IF(B48=\"\",\"\",'Données poste 28'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 28'!$P$64),\"\",'Données poste 28'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 28'!$P$63),\"\",'Données poste 28'!$P$63)","v":0},{"$f":"'Données poste 28'!$P$74","v":0},0,""]
[29,{"$f":"IF('Données travailleurs'!$B34=\"\",\"\",'Données travailleurs'!$B34)","v":""},{"$f":"IF(B49=\"\",\"\",'Données poste 29'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 29'!$P$64),\"\",'Données poste 29'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 29'!$P$63),\"\",'Données poste 29'!$P$63)","v":0},{"$f":"'Données poste 29'!$P$74","v":0},0,""]
[30,{"$f":"IF('Données travailleurs'!$B35=\"\",\"\",'Données travailleurs'!$B35)","v":""},{"$f":"IF(B50=\"\",\"\",'Données poste 30'!$P$19/Régime_de_travail_temps_plein)","v":""},{"$f":"IF(ISERROR('Données poste 30'!$P$64),\"\",'Données poste 30'!$P$64)","v":0},{"$f":"IF(ISERROR('Données poste 30'!$P$63),\"\",'Données poste 30'!$P$63)","v":0},{"$f":"'Données poste 30'!$P$74","v":0},0,""]

{"sheet":"Paramètres","index":7,"n_rows":117,"n_cols":38,"rows_kept":117,"hidden":true,"merged":[[1,29,1,30],[1,31,1,32],[19,29,19,30],[19,31,19,32],[25,8,25,11],[26,8,26,9],[26,10,26,11],[37,29,37,30],[37,31,37,32],[55,29,55,30],[55,31,55,32],[73,29,73,30],[73,31,73,32]]}
["PARAMÈTRES",null,"Toutes les valeurs 2020 sont post-index",{"$nulls":25},2020]
[{"$nulls":29},"TRAVAILLEURS ORDINAIRES",null,"TRAVAILLEURS ACS",null,"ÉTUDIANT",null,null,"TAUX EN COURS",{"$f":"Année_ref","v":2023}]
["Années de référence",2020,null,"Genre",null,"Oui","SEPP","1 à 5 travailleurs",{"$nulls":4},"CP","329.02",null,"Diplôme","Certificat d'étude de base [CEB]",{"$nulls":11},"Catégorie de cotisation","Ouvrier    (base 108%)","Employé (base 100%)","Ouvrier    (base 108%)","Employé (base 100%)",{"$nulls":3},"Tx coti CoSub O",{"$f":"_xlfn.SWITCH(Année_ref,2020,AF15,2021,AF33,2022,AF51,2023,AF69,2024,AF87)%","v":{"v":0.05944999999999998,"d":"5.95%"}}]
[null,2021,{"$nulls":3},"Non",null,"Plus de 5 travailleurs",{"$nulls":5},"329.03",null,null,"Certificat d'enseignement secondaire du 2ème degré [CESDD; ancien CESI]",{"$nulls":11},"Cotisation patronale de base",{"v":24.92,"d":"24.920"},{"v":24.92,"d":"24.920"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":5.42,"d":"5.420"},null,null,"Tx coti CoSub E",{"$f":"_xlfn.SWITCH(Année_ref,2020,AG15,2021,AG33,2022,AG51,2023,AG69,2024,AG87)%","v":{"v":0.00375,"d":"0.38%"}}]
[null,2022,{"$nulls":11},"Autre",null,null,"Certificat d'enseignement secondaire supérieur [CESS]",{"$nulls":11},"Vacances annuelles",{"v":5.57,"d":"5.570"},{"v":0,"d":"0.000"},{"v":5.57,"d":"5.570"},{"v":0,"d":"0.000"},{"$nulls":3},"Tx coti O",{"$f":"_xlfn.SWITCH(Année_ref,2020,AD15,2021,AD33,2022,AD51,2023,AD69,2024,AD87)%","v":{"v":0.38465000000000016,"d":"38.47%"}}]
[null,2023,null,"Nb Indexations",null,"Oui",null,1,{"$nulls":8},"Enseignement supérieur non universitaire ou bachelier",{"$nulls":11},"Modération salariale",{"v":7.6,"d":"7.600"},{"v":7.6,"d":"7.600"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"$nulls":3},"Tx coti O > 10",{"$f":"_xlfn.SWITCH(Année_ref,2020,AD17,2021,AD35,2022,AD53,2023,AD71,2024,AD89)%","v":{"v":0.40155000000000013,"d":"40.16%"}}]
[null,2024,{"$nulls":3},"Non",null,2,{"$nulls":8},"Enseignement supérieur universitaire ou master",{"$nulls":11},"Fonds amiante",0.005,0.005,0.005,0.005,0.005,null,null,"Tx coti E",{"$f":"_xlfn.SWITCH(Année_ref,2020,AE15,2021,AE33,2022,AE51,2023,AE69,2024,AE87)%","v":{"v":0.3289500000000002,"d":"32.90%"}}]
[null,2025,{"$nulls":5},3,{"$nulls":8},"Autre",{"$nulls":11},"Cotisations spéciale accident de travail",{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"$nulls":3},"Tx coti E > 10",{"$f":"_xlfn.SWITCH(Année_ref,2020,AE17,2021,AE35,2022,AE53,2023,AE71,2024,AE89)%","v":{"v":0.34585000000000016,"d":"34.59%"}}]
[null,2026,{"$nulls":5},4,{"$nulls":20},"Fonds de fermeture d'entreprise ",{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"$nulls":3},"Tx coti étudiant",{"$f":"_xlfn.SWITCH(Année_ref,2020,AH17,2021,AH35,2022,AH53,2023,AH71,2024,AH89)%","v":{"v":0.05425,"d":"5.43%"}}]
[{"$nulls":7},5,{"$nulls":15},"Régime de travail/s",{"$nulls":4},"Cotisation spéciale FFE ",{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"}]
[{"$nulls":24},5,{"$nulls":3},"Fonds de sécurité d'existence",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
["Indexation 2016",{"$nulls":23},6,{"$nulls":3},"Cotisation spéciale chômage temp./âge ",{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"}]
["Indexation 2017",{"$nulls":27},"Cotisation groupe à risque + Efforts",{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"}]
["Indexation 2018",null,null,"Statut","Ouvrier",null,"Statut Cot.","Non",{"$nulls":15},"PFA","Aucune",{"$nulls":3},"Cotisation reclassement professionnel",{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"}]
["Indexation 2019",{"$nulls":3},"Employé",null,null,"ACS",{"$nulls":16},"ISP RBC",{"$nulls":3},"Total cotisations patronales <10",{"$f":"SUM(AD4:AD14)","v":{"v":38.46500000000002,"d":"38.465"}},{"$f":"SUM(AE4:AE14)","v":{"v":32.89500000000002,"d":"32.895"}},{"$f":"SUM(AF4:AF14)","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"SUM(AG4:AG14)","v":0.375},{"$f":"SUM(AH4:AH14)","v":5.425}]
["Indexation 2020",{"$nulls":6},"APE en RBC",{"$nulls":9},"Âge PTP","Période PTP",{"$nulls":5},"CFISPA AViQ",{"$nulls":3},"Cotisation spéciale chômage pour entreprise ",{"v":1.69,"d":"1.690"},{"v":1.69,"d":"1.690"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
["Indexation 2021",null,"Nombre de travailleurs",{"$nulls":4},"APE en RW",{"$nulls":9},"<25 ans","≥9 mois",{"$nulls":5},"CISP W, CRIs, MIRE",{"$nulls":3},"Total cotisations patronales >10",{"$f":"AD15+AD16","v":{"v":40.155000000000015,"d":"40.155"}},{"$f":"AE15+AE16","v":{"v":34.585000000000015,"d":"34.585"}},{"$f":"AF15+AF16","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"AG15+AG16","v":0.375},{"$f":"AH15+AH16","v":5.425}]
["Indexation 2022",null,"Moins de 10",{"$nulls":4},"BVA",{"$nulls":9},"<45 ans","≥12 mois",{"$nulls":5},"ILI, SETIS, Interfédé, InterMire, PMTIC, Arc-enCiel"]
[null,null,"10 et plus",{"$nulls":4},"MARIBEL",{"$nulls":9},"≥45 ans","≥24 mois",{"$nulls":5},"Fonction publique RW",{"$nulls":3},2021]
[{"$nulls":7},"PTP en RBC",{"$nulls":16},"Fonction publique CF",{"$nulls":4},"TRAVAILLEURS ORDINAIRES",null,{"$f":"AF2","v":"TRAVAILLEURS ACS"},null,"ÉTUDIANT"]
["Échelons",1,1,{"$nulls":4},"PTP CG",{"$nulls":16},"Fonction publique fédérale",{"$nulls":3},"Catégorie de cotisation","Ouvrier    (base 108%)","Employé (base 100%)","Ouvrier    (base 108%)","Employé (base 100%)"]
[null,2,2,{"$nulls":4},"ÉTUDIANT·E",{"$nulls":16},"Fonction publique fédérale +",{"$nulls":3},"Cotisation patronale de base",{"$f":"AD4","v":{"v":24.92,"d":"24.920"}},{"v":24.92,"d":"24.920"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":5.42,"d":"5.420"}]
[null,3,3,{"$nulls":21},"Fonction publique CoCoF",{"$nulls":3},"Vacances annuelles",{"v":5.57,"d":"5.570"},{"v":0,"d":"0.000"},{"v":5.57,"d":"5.570"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,"4.1",4,{"$nulls":11},"Unités d'établissements",{"$nulls":9},"Fonction publique RBC",{"$nulls":3},"Modération salariale",{"v":7.6,"d":"7.600"},{"v":7.6,"d":"7.600"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,"4.2",5,{"$nulls":12},"Wallonie",{"$nulls":8},"13ème mois",{"$nulls":3},"Fonds amiante",0.005,0.005,0.005,0.005,0.005]
[null,5,6,{"$nulls":12},"Région bruxelloise",{"$nulls":8},"Autre",{"$nulls":3},"Cotisations spéciale accident de travail",{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[null,6,7,{"$nulls":12},"C. Germanophone",{"$nulls":7},"PFA ISP RBC",{"$nulls":4},"Fonds de fermeture d'entreprise ",{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[null,"Autre",8,{"$nulls":3},"Mois",null,"Subventions Maribel 329.02",{"$nulls":6},"Flandre",{"$nulls":8},"part fixe non indexée",{"v":161.4,"d":"161.40"},null,null,"Cotisation spéciale FFE ",{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0,"d":"0.000"}]
[null,{"$f":"\"\"","v":""},9,{"$nulls":3},"2017-01-01",null,2020,{"v":39864,"d":"39,864.00 €"},{"$nulls":14},"Part fixe 2020",736.04,null,null,"Fonds de sécurité d'existence",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,null,10,{"$nulls":3},"2017-02-01",null,2021,{"v":40661,"d":"40,661.00 €"},{"$nulls":14},"Part fixe 2021",{"$f":"(400.49+350.27)","v":750.76},null,null,"Cotisation spéciale chômage temp./âge ",{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0,"d":"0.000"}]
[null,null,11,{"$nulls":3},"2017-03-01",null,2022,{"v":42978,"d":"42,978.00 €"},{"$nulls":5},"RMMMG 329.03","RMMMG 329.02","RMMMG autre",{"$nulls":6},"Part fixe 2022",{"$f":"Part_fixe_2021_PFA_ISPRBC*POWER(1.02,$G$55)","v":{"v":828.899703810432,"d":"828.90"}},null,null,{"$f":"AC13","v":"Cotisation groupe à risque + Efforts"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0,"d":"0.000"}]
[null,null,12,{"$nulls":3},"2017-04-01",null,2023,{"v":42978,"d":"42,978.00 €"},{"$nulls":4},"2020-03-01",1726.56,null,{"$f":"O32","v":"2020-03-01"},1688.03,{"$nulls":5},"Part fixe 2023",{"$f":"Part_fixe_2022_PFA_ISPRBC*POWER(1.02,$G$56)","v":{"v":828.899703810432,"d":"828.90"}},null,null,"Cotisation reclassement professionnel",{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[null,null,13,{"$nulls":3},"2017-05-01",null,2024,{"v":42978,"d":"42,978.00 €"},{"$nulls":4},"2021-01-01",{"$f":"P32","v":1726.56},null,{"$f":"O33","v":"2021-01-01"},{"$f":"S32","v":1688.03},{"$nulls":5},"Part fixe 2024",{"$f":"Part_fixe_2023_PFA_ISPRBC*POWER(1.02,$G$57)","v":{"v":828.899703810432,"d":"828.90"}},null,null,"Total cotisations patronales <10",{"$f":"SUM(AD22:AD32)","v":{"v":38.46500000000002,"d":"38.465"}},{"$f":"SUM(AE22:AE32)","v":{"v":32.89500000000002,"d":"32.895"}},{"$f":"SUM(AF22:AF32)","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"SUM(AG22:AG32)","v":0.375},{"$f":"SUM(AH22:AH32)","v":5.425}]
[null,null,14,{"$nulls":3},"2017-06-01",{"$nulls":7},"2022-04-01",1832.24,1806.16,{"$f":"O34","v":"2022-04-01"},1806.16,{"$nulls":5},"Brut","octobre",null,null,"Cotisation spéciale chômage pour entreprise ",{"$f":"AD16","v":{"v":1.69,"d":"1.690"}},{"$f":"AE16","v":{"v":1.69,"d":"1.690"}},{"$f":"AF16","v":{"v":0,"d":"0.000"}},{"$f":"AG16","v":{"v":0,"d":"0.000"}},{"$f":"AH16","v":{"v":0,"d":"0.000"}}]
[null,null,15,{"$nulls":3},"2017-07-01",null,"Valeur point APE",null,{"$f":"AVERAGE(109.73,110.28)/AVERAGE(108.58,108.98)","v":1.0112612612612613},{"$nulls":3},"2023-01-01",{"$f":"RMMMG32903_2022*POWER(1.02,G55+G56)","v":{"v":2022.941010855168,"d":"2022.94"}},null,"2023-01-01",{"$f":"RMMMG_2022*POWER(1.02,G55+G56)","v":{"v":1994.1465835077122,"d":"1994.15"}},{"$nulls":5},"Période référence","1 à 9",null,null,"Total cotisations patronales >10",{"$f":"AD33+AD34","v":{"v":40.155000000000015,"d":"40.155"}},{"$f":"AE33+AE34","v":{"v":34.585000000000015,"d":"34.585"}},{"$f":"AF33+AF34","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"AG33+AG34","v":0.375},{"$f":"AH33+AH34","v":5.425}]
[null,null,16,{"$nulls":3},"2017-08-01",null,{"$f":"I29","v":2020},{"v":3140.54,"d":"3,140.54 €"},{"$f":"AVERAGE(111.32,111.84)/AVERAGE(109.73,110.28)","v":1.0143175310213173},{"$nulls":3},"2024-01-01",{"$f":"RMMMG32903_2022*POWER(1.02,G55+G56+G57)","v":{"v":2022.941010855168,"d":"2022.94"}},null,"2024-01-01",{"$f":"RMMMG_2022*POWER(1.02,G55+G56+G57)","v":{"v":1994.1465835077122,"d":"1994.15"}},{"$nulls":4},"PFA CFISPA",{"$nulls":5},{"$f":"0.0567%*AD33","v":0.02180965500000001}]
[null,null,17,{"$nulls":3},"2017-09-01",null,{"$f":"I30","v":2021},{"$f":"Point_APE_2020*K35","v":{"v":3175.9064414414415,"d":"3,175.91 €"}},{"$nulls":4},"2025-01-01",null,null,"2025-01-01",{"$nulls":6},"Part fixe indexée 1 2020",395.31,null,null,2022]
["Barèmes","Communauté française",18,{"$nulls":3},"2017-10-01",null,{"$f":"I31","v":2022},{"v":0,"d":"0.00 €"},{"$nulls":14},"Part fixe indexée 2&3 2020",{"v":484.6,"d":"484.60"},{"$nulls":3},"TRAVAILLEURS ORDINAIRES",null,{"$f":"AF2","v":"TRAVAILLEURS ACS"},null,"ÉTUDIANT"]
[null,"Wallonie 100%",19,{"$nulls":3},"2017-11-01",{"$nulls":17},"Part fixe indexée 1 2021",403.22,null,null,"Catégorie de cotisation","Ouvrier    (base 108%)","Employé (base 100%)","Ouvrier    (base 108%)","Employé (base 100%)"]
[null,"Région Bruxelles ISP",20,{"$nulls":3},"2017-12-01",{"$nulls":17},"Part fixe indexée 2&3 2021",494.29,null,null,"Cotisation patronale de base",{"$f":"AD22","v":{"v":24.92,"d":"24.920"}},{"v":24.92,"d":"24.920"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":5.42,"d":"5.420"}]
[null,"Communauté germanophone",21,{"$nulls":3},"Aucune",null,"Subventions Maribel 329.03",{"$nulls":5},"Cotisation spéciale sur 2e pilier de pension",{"$nulls":9},"Part fixe indexée 1 2022",{"$f":"Part_fixe_2021_PFA_1_CFISPA*POWER(1.02,$G$55)","v":{"v":445.18746146630406,"d":"445.19"}},null,null,"Vacances annuelles",{"v":5.57,"d":"5.570"},{"v":0,"d":"0.000"},{"v":5.57,"d":"5.570"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,"Centres sportifs","Autre",{"$nulls":5},{"$f":"I36","v":2020},{"v":41820,"d":"41,820.00 €"},{"$nulls":4},{"v":0.0886,"d":"8.86%"},{"$nulls":9},"Part fixe indexée 2&3 2022",{"$f":"Part_fixe_2021_PFA_2_3_CFISPA*POWER(1.02,$G$55)","v":{"v":545.736100213728,"d":"545.74"}},null,null,"Modération salariale",{"v":7.6,"d":"7.600"},{"v":7.6,"d":"7.600"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,"Pourcentage Wallonie",{"$nulls":6},2021,{"v":43510,"d":"43,510.00 €"},{"$nulls":14},"Part fixe indexée 1 2023",{"$f":"Part_fixe_2022_PFA_1_CFISPA*POWER(1.02,$G$56)","v":{"v":445.18746146630406,"d":"445.19"}},null,null,"Fonds amiante",0.005,0.005,0.005,0.005,0.005]
[null,"Autres",{"$nulls":6},2022,{"v":44815,"d":"44,815.00 €"},{"$nulls":14},"Part fixe indexée 2&3 2023",{"$f":"Part_fixe_2022_PFA_2_3_CFISPA*POWER(1.02,$G$56)","v":{"v":545.736100213728,"d":"545.74"}},null,null,"Cotisations spéciale accident de travail",{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[{"$nulls":8},2023,{"v":44815,"d":"44,815.00 €"},{"$nulls":14},"Part fixe indexée 1 2024",{"$f":"Part_fixe_2023_PFA_1_CFISPA*POWER(1.02,$G$57)","v":{"v":445.18746146630406,"d":"445.19"}},null,null,"Fonds de fermeture d'entreprise ",{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[{"$nulls":8},2024,{"v":44815,"d":"44,815.00 €"},{"$nulls":14},"Part fixe indexée 2&3 2024",{"$f":"Part_fixe_2023_PFA_2_3_CFISPA*POWER(1.02,$G$57)","v":{"v":545.736100213728,"d":"545.74"}},null,null,"Cotisation spéciale FFE ",{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0,"d":"0.000"}]
["Mois indexation",{"$nulls":3},"Nombre d'indexations",null,0,{"$nulls":16},"PFA CISPW CRI MIRE","Brut","octobre",null,null,"Fonds de sécurité d'existence",{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,"Janvier",1,{"$nulls":3},1,{"$nulls":17},{"$f":"Y35","v":"Période référence"},"1 à 9",null,null,"Cotisation spéciale chômage temp./âge ",{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0,"d":"0.000"}]
[null,"Février",2,{"$nulls":3},2,{"$nulls":21},{"$f":"AC31","v":"Cotisation groupe à risque + Efforts"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0,"d":"0.000"}]
[null,"Mars",3,{"$nulls":3},3,{"$nulls":21},"Cotisation reclassement professionnel",{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[null,"Avril",4,{"$nulls":3},4,{"$nulls":17},"Part fixe indexée 2020",484.59,null,null,"Total cotisations patronales <10",{"$f":"SUM(AD40:AD50)","v":{"v":38.46500000000002,"d":"38.465"}},{"$f":"SUM(AE40:AE50)","v":{"v":32.89500000000002,"d":"32.895"}},{"$f":"SUM(AF40:AF50)","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"SUM(AG40:AG50)","v":0.375},{"$f":"SUM(AH40:AH50)","v":5.425}]
[null,"Mai",5,{"$nulls":3},5,{"$nulls":17},"Part fixe indexée 2021",{"$f":"110.59+383.69","v":494.28},null,null,"Cotisation spéciale chômage pour entreprise ",{"$f":"AD34","v":{"v":1.69,"d":"1.690"}},{"$f":"AE34","v":{"v":1.69,"d":"1.690"}},{"$f":"AF34","v":{"v":0,"d":"0.000"}},{"$f":"AG34","v":{"v":0,"d":"0.000"}},{"$f":"AH34","v":{"v":0,"d":"0.000"}}]
[null,"Juin",6,null,"Nombre total d'indexation entre 2022 et l'année de référence",{"$nulls":4},{"$f":"_xlfn.SWITCH(Année_ref,Paramètres!B5,NbIndex_22,Paramètres!B6,SUM(Paramètres!G55:G56),Paramètres!B7,SUM(Paramètres!G55:G57))","v":5},{"$nulls":14},"Part fixe indexée 2022",{"$f":"Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,$G$55)","v":{"v":545.725059405696,"d":"545.73"}},null,null,"Total cotisations patronales >=10",{"$f":"AD51+AD52","v":{"v":40.155000000000015,"d":"40.155"}},{"$f":"AE51+AE52","v":{"v":34.585000000000015,"d":"34.585"}},{"$f":"AF51+AF52","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"AG51+AG52","v":0.375},{"$f":"AH51+AH52","v":5.425}]
[null,"Juillet",7,{"$nulls":21},"Part fixe indexée 2023",{"$f":"Part_fixe_2022_CISP_CRI_MIRE*POWER(1.02,$G$56)","v":{"v":545.725059405696,"d":"545.73"}}]
[null,"Août",8,null,null,{"$f":"Année_ref","v":2023},{"$f":"IF('Données association'!B4=\"Aucune\",0,'Données association'!B4)","v":5},{"$nulls":17},"Part fixe indexée 2024",{"$f":"Part_fixe_023_CISP_CRI_MIRE*POWER(1.02,$G$57)","v":{"v":545.725059405696,"d":"545.73"}},null,null,2023]
[null,"Septembre",9,null,null,{"$f":"F55+1","v":2024},{"$f":"IF('Données association'!B6=\"Aucune\",0,'Données association'!B6)","v":0},{"$nulls":16},"PFA FP RW","Brut",{"$nulls":4},"TRAVAILLEURS ORDINAIRES",null,{"$f":"AF20","v":"TRAVAILLEURS ACS"},null,"ÉTUDIANT"]
[null,"Octobre",10,null,null,{"$f":"F56+1","v":2025},{"$f":"IF('Données association'!B8=\"Aucune\",0,'Données association'!B8)","v":0},{"$nulls":17},{"$f":"Y48","v":"Période référence"},"1 à 12",null,null,"Catégorie de cotisation","Ouvrier    (base 108%)","Employé (base 100%)","Ouvrier    (base 108%)","Employé (base 100%)"]
[null,"Novembre",11,{"$nulls":25},"Cotisation patronale de base",{"$f":"AD40","v":{"v":24.92,"d":"24.920"}},{"v":24.92,"d":"24.920"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":5.42,"d":"5.420"}]
[null,"Décembre",12,{"$nulls":21},{"$f":"Y51","v":"Part fixe indexée 2020"},761.2513,null,null,"Vacances annuelles",{"$f":"AD41","v":{"v":5.57,"d":"5.570"}},{"v":0,"d":"0.000"},{"v":5.57,"d":"5.570"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,"Aucune",0,null,"Nombre total d'indexation (en cumul) sur l'année de référence",{"$nulls":23},"Modération salariale",{"$f":"AD42","v":{"v":7.6,"d":"7.600"}},{"v":7.6,"d":"7.600"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":4},"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Aucune",{"$nulls":11},"Fonds amiante",{"$f":"AD43","v":0.005},0.005,0.005,0.005,0.005]
[{"$nulls":24},{"$f":"Y52","v":"Part fixe indexée 2021"},780.1303,null,null,"Cotisations spéciale accident de travail",{"$f":"AD44","v":{"v":0.02,"d":"0.020"}},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[{"$nulls":24},"Part fixe indexée 2022",{"$f":"Part_fixe_2021_PFA_FPRW*POWER(1.02,$G$55)","v":{"v":861.326888224657,"d":"861.3269"}},null,null,"Fonds de fermeture d'entreprise ",{"$f":"AD45","v":{"v":0.02,"d":"0.020"}},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[{"$nulls":24},"Part fixe indexée 2023",{"$f":"Part_fixe_2022_PFA_FPRW*POWER(1.02,$G$56)","v":{"v":861.326888224657,"d":"861.3269"}},null,null,"Cotisation spéciale FFE ",{"$f":"AD46","v":{"v":0.11,"d":"0.110"}},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0,"d":"0.000"}]
["Matrice SEPP indexée 04-2020",{"$nulls":3},"Matrice SEPP indexée 02-2022",{"$nulls":19},"Part fixe indexée 2024",{"$f":"Part_fixe_2023_PFA_FPRW*POWER(1.02,$G$57)","v":{"v":861.326888224657,"d":"861.3269"}},null,null,"Fonds de sécurité d'existence",{"$f":"AD47","v":{"v":0,"d":"0.000"}},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[null,5,6,null,null,5,6,{"$nulls":16},"PFA FP CF","Brut","octobre",null,null,"Cotisation spéciale chômage temp./âge ",{"$f":"AD48","v":{"v":0.1,"d":"0.100"}},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0,"d":"0.000"}]
[1,{"v":38.4234,"d":"38.42 €"},{"v":44.9208,"d":"44.92 €"},null,1,{"v":39.191868,"d":"39.19 €"},{"v":45.819216,"d":"45.82 €"},{"$nulls":17},"Période référence","1 à 9",null,null,{"$f":"AC49","v":"Cotisation groupe à risque + Efforts"},{"$f":"AD49","v":{"v":0.1,"d":"0.100"}},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0,"d":"0.000"}]
[2,{"v":55.743,"d":"55.74 €"},{"v":65.48400000000001,"d":"65.48 €"},null,2,{"v":56.85786,"d":"56.86 €"},{"v":66.79368000000001,"d":"66.79 €"},{"$nulls":21},"Cotisation reclassement professionnel",{"$f":"AD50","v":{"v":0.02,"d":"0.020"}},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[3,{"v":69.2784,"d":"69.28 €"},{"v":81.72240000000001,"d":"81.72 €"},null,3,{"v":70.66396800000001,"d":"70.66 €"},{"v":83.35684800000001,"d":"83.36 €"},{"$nulls":17},{"$f":"Y59","v":"Part fixe indexée 2020"},960.86,null,null,"Total cotisations patronales <10",{"$f":"SUM(AD58:AD68)","v":{"v":38.46500000000002,"d":"38.465"}},{"$f":"SUM(AE58:AE68)","v":{"v":32.89500000000002,"d":"32.895"}},{"$f":"SUM(AF58:AF68)","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"SUM(AG58:AG68)","v":0.375},{"$f":"SUM(AH58:AH68)","v":5.425}]
[4,{"v":87.6792,"d":"87.68 €"},{"v":103.36680000000001,"d":"103.37 €"},null,4,{"v":89.432784,"d":"89.43 €"},{"v":105.43413600000001,"d":"105.43 €"},{"$nulls":17},{"$f":"Y62","v":"Part fixe indexée 2021"},980.05,null,null,"Cotisation spéciale chômage pour entreprise ",{"$f":"AD52","v":{"v":1.69,"d":"1.690"}},{"$f":"AE52","v":{"v":1.69,"d":"1.690"}},{"$f":"AF52","v":{"v":0,"d":"0.000"}},{"$f":"AG52","v":{"v":0,"d":"0.000"}},{"$f":"AH52","v":{"v":0,"d":"0.000"}}]
[5,{"v":102.8262,"d":"102.83 €"},{"v":121.22699999999999,"d":"121.23 €"},null,5,{"v":104.882724,"d":"104.88 €"},{"v":123.65154,"d":"123.65 €"},{"$nulls":17},{"$f":"Y63","v":"Part fixe indexée 2022"},{"$f":"Part_fixe_2021_PFA_FPCF*POWER(1.02,$G$55)","v":{"v":1082.05439117616,"d":"1082.05"}},null,null,"Total cotisations patronales >=10",{"$f":"AD69+AD70","v":{"v":40.155000000000015,"d":"40.155"}},{"$f":"AE69+AE70","v":{"v":34.585000000000015,"d":"34.585"}},{"$f":"AF69+AF70","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"AG69+AG70","v":0.375},{"$f":"AH69+AH70","v":5.425}]
[{"$nulls":24},{"$f":"Y64","v":"Part fixe indexée 2023"},{"$f":"Part_fixe_2022_PFA_FPCF*POWER(1.02,$G$56)","v":{"v":1082.05439117616,"d":"1082.05"}}]
[{"$nulls":24},"Part fixe indexée 2024",{"$f":"Part_fixe_2023_PFA_FPCF*POWER(1.02,$G$57)","v":{"v":1082.05439117616,"d":"1082.05"}},null,null,2024]
["Cotisations au F4S","T1 2020","T2 2020","T3 2020","T4 2020","T1 2021","T2 2021","T3 2021","T4 2021","T1 2022","T2 2022","T3 2022","T4 2022","T1 2023","T2 2023","T3 2023","T4 2023","T1 2024","T2 2024","T3 2024","T4 2024",null,null,"PFA FP FED",{"$f":"Y66","v":"Brut"},{"$f":"Z66","v":"octobre"},{"$nulls":3},"TRAVAILLEURS ORDINAIRES",null,{"$f":"AF38","v":"TRAVAILLEURS ACS"},null,"ÉTUDIANT"]
["GAR",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$nulls":7},{"$f":"Y67","v":"Période référence"},{"$f":"Z67","v":"1 à 9"},null,null,"Catégorie de cotisation","Ouvrier    (base 108%)","Employé (base 100%)","Ouvrier    (base 108%)","Employé (base 100%)"]
["Efforts",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$nulls":11},"Cotisation patronale de base",{"$f":"AD58","v":{"v":24.92,"d":"24.920"}},{"v":24.92,"d":"24.920"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":5.42,"d":"5.420"}]
["329.03",{"$f":"SUM(B75:B76)","v":0.2},{"$f":"SUM(C75:C76)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$nulls":7},{"$f":"Y69","v":"Part fixe indexée 2020"},{"v":389.733,"d":"389.7330"},null,null,"Vacances annuelles",{"$f":"AD59","v":{"v":5.57,"d":"5.570"}},{"v":0,"d":"0.000"},{"v":5.57,"d":"5.570"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":24},"Part fixe indexée 2021",399.3808,null,null,"Modération salariale",{"$f":"AD60","v":{"v":7.6,"d":"7.600"}},{"v":7.6,"d":"7.600"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":24},"Part fixe indexée 2022",{"$f":"Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,$G$55)","v":{"v":440.9486744466586,"d":"440.9487"}},null,null,"Fonds amiante",{"$f":"AD61","v":0.005},0.005,0.005,0.005,0.005]
["Reclassement",0.02,{"$f":"B80","v":0.02},{"$f":"C80","v":0.02},{"$f":"D80","v":0.02},0.02,{"$f":"F80","v":0.02},{"$f":"G80","v":0.02},{"$f":"H80","v":0.02},0.03,{"$f":"J80","v":0.03},0.03,0.03,0.03,{"$f":"N80","v":0.03},0.03,0.03,{"$nulls":7},"Part fixe indexée 2023",{"$f":"Part_fixe_2022_PFA_FPFEDBASE*POWER(1.02,$G$56)","v":{"v":440.9486744466586,"d":"440.9487"}},null,null,"Cotisations spéciale accident de travail",{"$f":"AD62","v":{"v":0.02,"d":"0.020"}},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[{"$nulls":24},"Part fixe indexée 2024",{"$f":"Part_fixe_2023_PFA_FPFEDBASE*POWER(1.02,$G$57)","v":{"v":440.9486744466586,"d":"440.9487"}},null,null,"Fonds de fermeture d'entreprise ",{"$f":"AD63","v":{"v":0.02,"d":"0.020"}},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
["329.02",{"$f":"B78+B80","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$nulls":6},"PFA FP RBC","Brut",{"$f":"Z74","v":"octobre"},null,null,"Cotisation spéciale FFE ",{"$f":"AD64","v":{"v":0.11,"d":"0.110"}},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0.11,"d":"0.110"},{"v":0,"d":"0.000"}]
[{"$nulls":24},"Période référence",{"$f":"Z75","v":"1 à 9"},null,null,"Fonds de sécurité d'existence",{"$f":"AD65","v":{"v":0,"d":"0.000"}},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"}]
[{"$nulls":28},"Cotisation spéciale chômage temp./âge ",{"$f":"AD66","v":{"v":0.1,"d":"0.100"}},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0,"d":"0.000"}]
[{"$nulls":24},{"$f":"Y77","v":"Part fixe indexée 2020"},583.34,null,null,{"$f":"AC67","v":"Cotisation groupe à risque + Efforts"},{"$f":"AD67","v":{"v":0.1,"d":"0.100"}},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0.1,"d":"0.100"},{"v":0,"d":"0.000"}]
["Nombre de jours travaillés",{"$nulls":23},{"$f":"Y78","v":"Part fixe indexée 2021"},{"v":595,"d":"595.00"},null,null,"Cotisation reclassement professionnel",{"$f":"AD68","v":{"v":0.02,"d":"0.020"}},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0.02,"d":"0.020"},{"v":0,"d":"0.000"}]
[{"$nulls":24},{"$f":"Y79","v":"Part fixe indexée 2022"},{"$f":"Part_fixe_2021_PFA_FPRBC*POWER(1.02,$G$55)","v":{"v":656.928077904,"d":"656.93"}},null,null,"Total cotisations patronales <10",{"$f":"SUM(AD76:AD86)","v":{"v":38.46500000000002,"d":"38.465"}},{"$f":"SUM(AE76:AE86)","v":{"v":32.89500000000002,"d":"32.895"}},{"$f":"SUM(AF76:AF86)","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"SUM(AG76:AG86)","v":0.375},{"$f":"SUM(AH76:AH86)","v":5.425}]
["régime 5J","janvier","février","mars","avril","mai","juin","juillet","août","septembre","octobre","novembre","décembre",{"$nulls":11},{"$f":"Y80","v":"Part fixe indexée 2023"},{"$f":"Part_fixe_2022_PFA_FPRBC*POWER(1.02,$G$56)","v":{"v":656.928077904,"d":"656.93"}},null,null,"Cotisation spéciale chômage pour entreprise ",{"$f":"AD70","v":{"v":1.69,"d":"1.690"}},{"$f":"AE70","v":{"v":1.69,"d":"1.690"}},{"$f":"AF70","v":{"v":0,"d":"0.000"}},{"$f":"AG70","v":{"v":0,"d":"0.000"}},{"$f":"AH70","v":{"v":0,"d":"0.000"}}]
[2022,{"$f":"NETWORKDAYS(\"01/01/\"&A89,\"31/01/\"&A89,\"01/01/\"&A89)","v":21},{"$f":"NETWORKDAYS(\"01/02/\"&$A89,\"28/02/\"&$A89)","v":20},{"$f":"NETWORKDAYS(\"01/03/\"&$A89,\"31/03/\"&$A89)","v":23},{"$f":"NETWORKDAYS(\"01/04/\"&$A89,\"30/04/\"&$A89)-1","v":20},{"$f":"NETWORKDAYS(\"01/05/\"&$A89,\"31/05/\"&$A89)-1","v":21},{"$f":"NETWORKDAYS(\"01/06/\"&$A89,\"30/06/\"&$A89)","v":22},{"$f":"NETWORKDAYS(\"01/07/\"&$A89,\"31/07/\"&$A89,\"21/07/\"&A89)","v":20},{"$f":"NETWORKDAYS(\"01/08/\"&$A89,\"31/08/\"&$A89,\"15/08/\"&A89)","v":22},{"$f":"NETWORKDAYS(\"01/09/\"&$A89,\"30/09/\"&$A89)-1","v":21},{"$f":"NETWORKDAYS(\"01/10/\"&$A89,\"31/10/\"&$A89)","v":21},{"$f":"NETWORKDAYS(\"01/11/\"&$A89,\"30/11/\"&$A89)-2","v":20},{"$f":"NETWORKDAYS(\"01/12/\"&$A89,\"31/12/\"&$A89)-1","v":21},{"$nulls":11},{"$f":"Y81","v":"Part fixe indexée 2024"},{"$f":"Part_fixe_2023_PFA_FPRBC*POWER(1.02,$G$57)","v":{"v":656.928077904,"d":"656.93"}},null,null,"Total cotisations patronales >=10",{"$f":"AD87+AD88","v":{"v":40.155000000000015,"d":"40.155"}},{"$f":"AE87+AE88","v":{"v":34.585000000000015,"d":"34.585"}},{"$f":"AF87+AF88","v":{"v":5.9449999999999985,"d":"5.945"}},{"$f":"AG87+AG88","v":0.375},{"$f":"AH87+AH88","v":5.425}]
[2023,{"$f":"NETWORKDAYS(\"01/01/\"&A90,\"31/01/\"&A90,\"01/01/\"&A90)","v":22},{"$f":"NETWORKDAYS(\"01/02/\"&$A90,\"28/02/\"&$A90)","v":20},{"$f":"NETWORKDAYS(\"01/03/\"&$A90,\"31/03/\"&$A90)","v":23},{"$f":"NETWORKDAYS(\"01/04/\"&$A90,\"30/04/\"&$A90)-1","v":19},{"$f":"NETWORKDAYS(\"01/05/\"&$A90,\"31/05/\"&$A90)-1","v":22},{"$f":"NETWORKDAYS(\"01/06/\"&$A90,\"30/06/\"&$A90)","v":22},{"$f":"NETWORKDAYS(\"01/07/\"&$A90,\"31/07/\"&$A90,\"21/07/\"&A90)","v":20},{"$f":"NETWORKDAYS(\"01/08/\"&$A90,\"31/08/\"&$A90,\"15/08/\"&A90)","v":22},{"$f":"NETWORKDAYS(\"01/09/\"&$A90,\"30/09/\"&$A90)-1","v":20},{"$f":"NETWORKDAYS(\"01/10/\"&$A90,\"31/10/\"&$A90)","v":22},{"$f":"NETWORKDAYS(\"01/11/\"&$A90,\"30/11/\"&$A90)-2","v":20},{"$f":"NETWORKDAYS(\"01/12/\"&$A90,\"31/12/\"&$A90)-1","v":20},{"$nulls":10},"PFA FP CoCoF",{"$f":"Y82","v":"Brut"},{"$f":"Z82","v":"octobre"}]
[2024,22,20,21,{"$f":"NETWORKDAYS(\"01/04/\"&$A91,\"30/04/\"&$A91)-1","v":21},{"$f":"NETWORKDAYS(\"01/05/\"&$A91,\"31/05/\"&$A91)-1","v":22},20,{"$f":"NETWORKDAYS(\"01/07/\"&$A91,\"31/07/\"&$A91,\"21/07/\"&A91)","v":23},21,{"$f":"NETWORKDAYS(\"01/09/\"&$A91,\"30/09/\"&$A91)-1","v":20},23,{"$f":"NETWORKDAYS(\"01/11/\"&$A91,\"30/11/\"&$A91)-2","v":19},{"$f":"NETWORKDAYS(\"01/12/\"&$A91,\"31/12/\"&$A91)-1","v":21},{"$nulls":11},{"$f":"Y83","v":"Période référence"},{"$f":"Z83","v":"1 à 9"}]
[2025]
[{"$nulls":24},{"$f":"Y85","v":"Part fixe indexée 2020"},389.7334]
["régime 6J"]
[2022,25,{"$f":"25","v":25},24,25,24,26,25,26,25,26,24,25,{"$nulls":11},{"$f":"Y86","v":"Part fixe indexée 2021"},{"v":399.381,"d":"399.3810"}]
[2023,25,25,27,24,26,26,25,26,25,26,25,25,{"$nulls":11},{"$f":"Y87","v":"Part fixe indexée 2022"},{"$f":"Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,$G$55)","v":{"v":440.9488952628192,"d":"440.9489"}}]
[2024,26,25,26,25,26,25,27,26,24,27,24,25,{"$nulls":11},{"$f":"Y88","v":"Part fixe indexée 2023"},{"$f":"Part_fixe_2022_PFA_FPCOCOF*POWER(1.02,$G$56)","v":{"v":440.9488952628192,"d":"440.9489"}}]
[2025,{"$nulls":23},{"$f":"Y89","v":"Part fixe indexée 2024"},{"$f":"Part_fixe_2023_PFA_FPCOCOF*POWER(1.02,$G$57)","v":{"v":440.9488952628192,"d":"440.9489"}}]
[{"$nulls":23},"PFA FP FED +",{"$f":"Y90","v":"Brut"},{"$f":"Z90","v":"octobre"}]
[{"$nulls":24},{"$f":"Y91","v":"Période référence"},{"$f":"Z91","v":"1 à 9"}]
[]
[{"$nulls":24},{"$f":"Y93","v":"Part fixe indexée 2020"},761.22]
[{"$nulls":24},{"$f":"Y95","v":"Part fixe indexée 2021"},780.06]
[{"$nulls":24},{"$f":"Y96","v":"Part fixe indexée 2022"},{"$f":"Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,$G$55)","v":{"v":861.2492713441919,"d":"861.25"}}]
[{"$nulls":24},{"$f":"Y97","v":"Part fixe indexée 2023"},{"$f":"Part_fixe_2022_PFA_FPFEDPLUS*POWER(1.02,$G$56)","v":{"v":861.2492713441919,"d":"861.25"}}]
[{"$nulls":24},"Part fixe indexée 2024",{"$f":"Part_fixe_2023_PFA_FPFEDPLUS*POWER(1.02,$G$57)","v":{"v":861.2492713441919,"d":"861.25"}}]
[{"$nulls":24},{"$f":"Y99","v":"Brut"},{"$f":"Z99","v":"octobre"}]
[{"$nulls":23},"PFA ILI, SETIS, Interfédé, InterMire, PMTIC, Arc-enCiel",{"$f":"Y100","v":"Période référence"},{"$f":"Z100","v":"1 à 9"}]
[]
[]
[{"$nulls":24},"Part fixe indexée 2020",376.17]
[{"$nulls":24},"Part fixe indexée 2021",{"$f":"IF(Mois_index=\"Aucune\",Part_fixe_2020_PFA_ILI_AUTRES,Part_fixe_2020_PFA_ILI_AUTRES*1.02)","v":{"v":383.6934,"d":"383.69"}}]
[{"$nulls":24},"Part fixe indexée 2022",{"$f":"Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,$G$55)","v":{"v":423.6285172545389,"d":"423.63"}}]
[{"$nulls":24},{"$f":"Y105","v":"Part fixe indexée 2023"},{"$f":"Part_fixe_2022_PFA_ILI_AUTRES*POWER(1.02,$G$56)","v":{"v":423.6285172545389,"d":"423.63"}}]
[{"$nulls":24},{"$f":"Y106","v":"Part fixe indexée 2024"},{"$f":"Part_fixe_2023_PFA_ILI_AUTRES*POWER(1.02,$G$57)","v":{"v":423.6285172545389,"d":"423.63"}}]
[{"$nulls":24},"Brut"]
[{"$nulls":24},"Période référence","1 à 12"]

{"sheet":"Bornes","index":8,"n_rows":56,"n_cols":14,"rows_kept":56,"hidden":true}
["Bornes bas salaires",{"$nulls":4},"Bornes hauts salaires",{"$nulls":4},"Bornes très bas salaires"]
["trim",{"$nulls":4},"trim"]
[2015,null,{"v":6150,"d":" 6,150.00  € "},null,null,2015,null,{"v":12484.8,"d":" 12,484.80  € "}]
["2016/1",960,{"$f":"$C$3","v":{"v":6150,"d":" 6,150.00  € "}},null,null,"2016/1",0,{"$f":"H3+G4","v":{"v":12484.8,"d":" 12,484.80  € "}}]
["2016/2",0,{"v":7110,"d":" 7,110.00  € "},null,null,"2016/2",0,{"$f":"H4+G5","v":{"v":12484.8,"d":" 12,484.80  € "}}]
["2016/3&4",null,{"$f":"C5*1.02","v":{"v":7252.2,"d":" 7,252.20  € "}},null,null,"2016/3&4",null,{"$f":"H5*1.02","v":{"v":12734.496,"d":" 12,734.50  € "}}]
["2017/1",0,{"$f":"C6","v":{"v":7252.2,"d":" 7,252.20  € "}},null,null,{"$f":"A7","v":"2017/1"},0,{"$f":"H6","v":{"v":12734.496,"d":" 12,734.50  € "}}]
["2017/2",null,{"$f":"Borne_BS_2017_1*1.02","v":{"v":7397.244,"d":" 7,397.24  € "}},null,null,{"$f":"A8","v":"2017/2"},null,{"$f":"Borne_HS_2017_1*1.02","v":{"v":12989.18592,"d":" 12,989.19  € "}}]
[2018,108,{"v":7400,"d":" 7,400.00  € "},{"$f":"Borne_BS_2017_2+B9","v":7505.244},null,2018,0,{"v":12990,"d":" 12,990.00  € "}]
[2019,372,{"v":7590,"d":" 7,590.00  € "},{"$f":"D9+B10","v":7877.244},null,2019,0,{"v":13249.8,"d":" 13,249.80  € "}]
[2020,null,{"v":7741.8,"d":" 7,741.80  € "},null,null,2020,null,{"v":13514.8,"d":" 13,514.80  € "}]
[2021,null,{"v":7741.8,"d":" 7,741.80  € "},null,null,{"$f":"A12","v":2021},null,{"v":13514.8,"d":" 13,514.80  € "}]
[2022,null,{"v":8215.66,"d":" 8,215.66  € "},"maj 04 22",null,{"$f":"A13","v":2022},null,{"v":14342.02,"d":" 14,342.02  € "},"maj 04 22 ",null,2022,null,{"v":6048.89,"d":" 6,048.89  € "},"maj 04 22"]
[2023,null,{"$f":"Borne_BS_2022*POWER(1.02,NbIndex_23)","v":{"v":8215.66,"d":" 8,215.66  € "}},null,null,{"$f":"A14","v":2023},null,{"$f":"Borne_HS_2022*POWER(1.02,NbIndex_23)","v":{"v":14342.02,"d":" 14,342.02  € "}},null,null,2023,null,{"$f":"Borne_TBS_2022*POWER(1.02,NbIndex_23)","v":{"v":6048.89,"d":" 6,048.89  € "}}]
[2024,null,{"$f":"Borne_BS_2023*POWER(1.02,NbIndex_24)","v":{"v":8215.66,"d":" 8,215.66  € "}},null,null,{"$f":"A15","v":2024},null,{"$f":"Borne_HS_2023*POWER(1.02,NbIndex_24)","v":{"v":14342.02,"d":" 14,342.02  € "}},null,null,2024,null,{"$f":"Borne_TBS_2023*POWER(1.02,NbIndex_24)","v":{"v":6048.89,"d":" 6,048.89  € "}}]
[]
["Maribel"]
["trim","augm.","réd."]
[{"$f":"A3","v":2015}]
[{"$f":"A4","v":"2016/1"},13.92]
[{"$f":"A5","v":"2016/2"},48.41,{"v":443.86,"d":" 443.86  € "}]
[{"$f":"A7","v":"2017/1"},{"$f":"B21","v":48.41},{"$f":"C21","v":{"v":443.86,"d":" 443.86  € "}}]
[{"$f":"A9","v":2018},69.84,{"v":465.29,"d":" 465.29  € "}]
[2019,87.22,{"v":482.67,"d":" 482.67  € "}]
[2020,108.65,{"v":504.1,"d":" 504.10  € "}]
[2021,null,{"v":504.1,"d":" 504.10  € "}]
[2022,null,{"v":504.1,"d":" 504.10  € "}]
[2023,null,{"v":504.1,"d":" 504.10  € "}]
[2024,null,{"v":504.1,"d":" 504.10  € "}]
["Forfait"]
["trim"]
[{"$f":"A3","v":2015},0]
[{"$f":"A4","v":"2016/1"},0]
[{"$f":"A5","v":"2016/2"},{"v":24,"d":" 24.00  € "}]
["2016 3&4",{"$f":"B34","v":{"v":24,"d":" 24.00  € "}}]
[{"$f":"A7","v":"2017/1"},{"$f":"B35","v":{"v":24,"d":" 24.00  € "}}]
[{"$f":"A9","v":2018},{"$f":"49","v":{"v":49,"d":" 49.00  € "}}]
[2019,{"$f":"B37","v":{"v":49,"d":" 49.00  € "}}]
[2020,{"$f":"Forfait_2019","v":{"v":49,"d":" 49.00  € "}}]
[2021,{"v":79,"d":" 79.00  € "}]
[2022,{"v":79,"d":" 79.00  € "}]
[2023,{"v":79,"d":" 79.00  € "}]
[2024,{"v":79,"d":" 79.00  € "}]
["Formule"]
["Borne Bas salaires en cat. 2 2014",null,null,8215.66]
["Coefficient d'écart ",null,null,0.2557]
["R = 0,2557 * (68215,66 – S)"]
["S = salaire trim à temps-plein"]
[]
["Borne hauts salaires en cat 2 2014",null,null,14342.02]
[{"$f":"A46","v":"Coefficient d'écart "},null,null,0.06]
["R = 0,06 * (S – 12 484,8)"]
[]
["Borne très bas  salaires en cat 2 "]
["Coefficient d'écart ",null,null,0.4]
["R = 0,4 * (6048,89-S)"]

{"sheet":"Tester TESS","index":9,"n_rows":85,"n_cols":20,"rows_kept":85,"merged":[[3,4,3,7],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR TEST"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"},{"$nulls":3},"Commencez votre encodage ici ⬇"]
["TEST POUR VOUS ENTRAÎNER : NE PAS UTILISER POUR VOS DONNÉES : CE TABLEAU N'EST PAS PRIS EN COMPTE DANS LA SYNTHÈSE"]
["Données personnelles à encoder ici [facultatif]",{"$nulls":3},"Données indispensables à encoder ici",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},"Région bruxelloise","Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :","MARIBEL","APE"]
[null,"ID du travailleur : ","Test",null,"Statut :",{"$nulls":3},"Employé","Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C6","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},38,"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D6","v":0},null,"Régime 5 ou 6 jours",{"$nulls":3},5,null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E6","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",3,"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F6","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",10,null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},9,5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},"2017-05-01","mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},"2017-08-01","juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":3}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","Annale ou biennale","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":38},38,38,38,38,38,38,38,38,38,38,38,{"$f":"AVERAGE(D$19:O$19)","v":38}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":""},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":""},"","","","","","","","","","",{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",IF($I$10=\"Autre\",\"Complétez\",IF(Barème_référence_association=Autres,\"Complétez\",D$24*$I$7/Régime_de_travail_temps_plein)),IF($I$9=\"Autre\",\"Complétez\",IF(Barème_référence_association=Autres,\"Complétez\",D$24*$I$7/Régime_de_travail_temps_plein)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","","Complétez","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF($I$7<>0,\n_xlfn.SWITCH(PFA_Association,PFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n),\"\")","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),IF(Plus_de_10_trav=\"10 et plus\",IF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),IF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,O21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,O21+1,FALSE))","v":{"v":20,"d":"20.00"}}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":22,"d":"22.00"}},{"v":20,"d":"20.00"},{"v":23,"d":"23.00"},{"v":19,"d":"19.00"},{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=H$21),0,ROUND(H$40*H$20*H$19/Régime_de_travail_temps_plein,0)))","v":{"v":22,"d":"22.00"}},{"v":22,"d":"22.00"},{"v":20,"d":"20.00"},{"v":22,"d":"22.00"},{"v":20,"d":"20.00"},{"v":22,"d":"22.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":1,"d":"1.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0.9692307692307692,"d":"0.97"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0.9538461538461539,"d":"0.95"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0.9538461538461539,"d":"0.95"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":1,"d":"1.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":1.0317460317460319,"d":"1.03"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":1.0483870967741935,"d":"1.05"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":1.0483870967741935,"d":"1.05"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":1,"d":"1.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":1.0317460317460319,"d":"1.03"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":1.0483870967741935,"d":"1.05"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":1.0483870967741935,"d":"1.05"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\n_xlfn.SWITCH(Année_ref,2022,MAX((F$35-Réd_MS_2022),0),2023,MAX((F$35-Réd_MS_2023),0),2024,MAX((F$35-Réd_MS_2024),0)\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\n_xlfn.SWITCH(Année_ref,2022,MAX((I$35-Réd_MS_2022),0),2023,MAX((I$35-Réd_MS_2023),0),2024,MAX((I$35-Réd_MS_2024),0)\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\n_xlfn.SWITCH(Année_ref,2022,MAX((L$35-Réd_MS_2022),0),2023,MAX((L$35-Réd_MS_2023),0),2024,MAX((L$35-Réd_MS_2024),0)\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\n_xlfn.SWITCH(Année_ref,2022,MAX((O$35-Réd_MS_2022),0),2023,MAX((O$35-Réd_MS_2023),0),2024,MAX((O$35-Réd_MS_2024),0)\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\n_xlfn.SWITCH(Année_ref,2022,Forfait_2022+IF(F$45<Borne_BS_2022, Coeff_BS*(Borne_BS_2022-F$45),0)+IF(F$45<Borne_TBS_2022, Coeff_TBS*(Borne_TBS_2022-F$45),0)+IF(F$46-Borne_HS_2022>0, Coeff_HS*(F$46-Borne_HS_2022),0),\n2023,Forfait_2023+IF(F$45<Borne_BS_2023,Coeff_BS*(Borne_BS_2023-F$45),0)+IF(F$45<Borne_TBS_2023,Coeff_TBS*(Borne_TBS_2023-F$45),0)+IF(F$46-Borne_HS_2023>0,Coeff_HS*(F$46-Borne_HS_2023),0),\n2024,Forfait_2024+IF(F$45<Borne_BS_2024,Coeff_BS*(Borne_BS_2024-F$45),0)+IF(F$45<Borne_TBS_2024,Coeff_TBS*(Borne_TBS_2024-F$45),0)+IF(F$46-Borne_HS_2024>0,Coeff_HS*(F$46-Borne_HS_2024),0),0))","v":{"v":4599.300262,"d":"4,599.30"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\n_xlfn.SWITCH(Année_ref,2022,Forfait_2022+IF(I$45<Borne_BS_2022, Coeff_BS*(Borne_BS_2022-I$45),0)+IF(I$45<Borne_TBS_2022, Coeff_TBS*(Borne_TBS_2022-I$45),0)+IF(I$46-Borne_HS_2022>0, Coeff_HS*(I$46-Borne_HS_2022),0),\n2023,Forfait_2023+IF(I$45<Borne_BS_2023,Coeff_BS*(Borne_BS_2023-I$45),0)+IF(I$45<Borne_TBS_2023,Coeff_TBS*(Borne_TBS_2023-I$45),0)+IF(I$46-Borne_HS_2023>0,Coeff_HS*(I$46-Borne_HS_2023),0),\n2024,Forfait_2024+IF(I$45<Borne_BS_2024,Coeff_BS*(Borne_BS_2024-I$45),0)+IF(I$45<Borne_TBS_2024,Coeff_TBS*(Borne_TBS_2024-I$45),0)+IF(I$46-Borne_HS_2024>0,Coeff_HS*(I$46-Borne_HS_2024),0),0))","v":{"v":4599.300262,"d":"4,599.30"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\n_xlfn.SWITCH(Année_ref,2022,Forfait_2022+IF(L$45<Borne_BS_2022, Coeff_BS*(Borne_BS_2022-L$45),0)+IF(L$45<Borne_TBS_2022, Coeff_TBS*(Borne_TBS_2022-L$45),0)+IF(L$46-Borne_HS_2022>0, Coeff_HS*(L$46-Borne_HS_2022),0),\n2023,Forfait_2023+IF(L$45<Borne_BS_2023,Coeff_BS*(Borne_BS_2023-L$45),0)+IF(L$45<Borne_TBS_2023,Coeff_TBS*(Borne_TBS_2023-L$45),0)+IF(L$46-Borne_HS_2023>0,Coeff_HS*(L$46-Borne_HS_2023),0),\n2024,Forfait_2024+IF(L$45<Borne_BS_2024,Coeff_BS*(Borne_BS_2024-L$45),0)+IF(L$45<Borne_TBS_2024,Coeff_TBS*(Borne_TBS_2024-L$45),0)+IF(L$46-Borne_HS_2024>0,Coeff_HS*(L$46-Borne_HS_2024),0),0))","v":{"v":4599.300262,"d":"4,599.30"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\n_xlfn.SWITCH(Année_ref,2022,Forfait_2022+IF(O$45<Borne_BS_2022, Coeff_BS*(Borne_BS_2022-O$45),0)+IF(O$45<Borne_TBS_2022, Coeff_TBS*(Borne_TBS_2022-O$45),0)+IF(O$46-Borne_HS_2022>0, Coeff_HS*(O$46-Borne_HS_2022),0),\n2023,Forfait_2023+IF(O$45<Borne_BS_2023,Coeff_BS*(Borne_BS_2023-O$45),0)+IF(O$45<Borne_TBS_2023,Coeff_TBS*(Borne_TBS_2023-O$45),0)+IF(O$46-Borne_HS_2023>0,Coeff_HS*(O$46-Borne_HS_2023),0),\n2024,Forfait_2024+IF(O$45<Borne_BS_2024,Coeff_BS*(Borne_BS_2024-O$45),0)+IF(O$45<Borne_TBS_2024,Coeff_TBS*(Borne_TBS_2024-O$45),0)+IF(O$46-Borne_HS_2024>0,Coeff_HS*(O$46-Borne_HS_2024),0),0))","v":{"v":4599.300262,"d":"4,599.30"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":27,"d":"27.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":27,"d":"27.00"}},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":0,"d":"0.00"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":297,"d":"297.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,IF(MONTH($I$13)=D$21,0,ROUNDUP(D40*$D19/Régime_de_travail_temps_plein*D$20,0))))","v":22},20,23,19,22,22,20,0,20,22,20,20]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":130.02},{"v":118.2,"d":"118.20"},135.93,112.29,130.02,130.02,{"v":118.2,"d":"118.20"},{"v":0,"d":"0.00"},{"v":118.2,"d":"118.20"},130.02,{"v":118.2,"d":"118.20"},{"v":118.2,"d":"118.20"},{"$f":"SUM(D58:O58)","v":{"v":1359.3000000000002,"d":"1,359.30"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":1656.3000000000002,"d":"1,656.30"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS ou APE… à compléter",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":3581.5,"d":"3,581.50"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":3581.5,"d":"3,581.50"}},{"$f":"SUM(E$70:E$71)","v":{"v":3581.5,"d":"3,581.50"}},{"v":3581.5,"d":"3,581.50"},{"v":3581.5,"d":"3,581.50"},{"v":3581.5,"d":"3,581.50"},{"v":3581.5,"d":"3,581.50"},{"v":3581.5,"d":"3,581.50"},{"v":3581.5,"d":"3,581.50"},{"v":3581.5,"d":"3,581.50"},{"v":3581.5,"d":"3,581.50"},{"v":3581.5,"d":"3,581.50"},{"v":3581.5,"d":"3,581.50"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":297,"d":"297.00"}},"<=Ajusté aux dépenses admissibles"]
[{"$nulls":15},{"$f":"SUM(P69:P72)","v":{"v":297,"d":"297.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Aides","index":10,"n_rows":51,"n_cols":4,"rows_kept":51,"hidden":true}
["Aides"]
["Fédérales"]
[null,"Premiers engagements"]
[null,null,"Début contrat"]
[null,null,"N° ordre"]
[null,null,"S'applique sur le solde après réductions structurelles et déduction Maribel"]
[null,null,"Proratisation temps partiels"]
[null,null,"Cumulables ?"]
[]
[null,"RTT"]
[null,null,"Régime de travail diminué"]
[null,null,"Semaine de 4 jours"]
[{"$nulls":3},"Uniquement pour travailleurs à temps plein [4J]"]
[null,null,{"$f":"C8","v":"Cumulables ?"}]
[]
["RW","2017-07-01"]
[null,"Impulsion –25 ans",null,"accessible aux wallons (résidence)"]
[null,null,"Début du contrat"]
[null,null,"Fin du contrat"]
[null,null,"Catégorie de travailleurs"]
[null,null,"Cumulable à tout"]
[null,null,"Vérifier temps partiels"]
[]
[null,"Artistes"]
[null,null,"Vérifier proratisation"]
[null,null,"Cumulable Maribel et Rstru"]
[]
[]
["RB","2017-10-01"]
[null,"Activa Bxl –30","accessible aux bruxellois (résidence)"]
[null,null,"Début et fin"]
[]
[null,"Activa chercheur emploi"]
[null,null,{"$f":"C31","v":"Début et fin"}]
[null,"Activa >57 ans"]
[null,null,{"$f":"C31","v":"Début et fin"}]
[]
[]
[null,"GC Trav. Âgés >57"]
[null,null,"âge du travailleur"]
[null,null,{"$f":"C43","v":"Cumulable ?"}]
[null,"GC Tuteurs"]
[null,null,"Cumulable ?"]
[]
["PTP"]
[null,"RW"]
[null,null,"Début & fin"]
[null,null,"Prendre marge basse"]
[null,null,"Cumulable ?"]
[null,"RB"]
[null,null,"V FeBISP"]

{"sheet":"Barèmes RW % 01-2022","index":11,"n_rows":47,"n_cols":11,"rows_kept":47,"hidden":true}
["Ancienneté","Échelon 1","Échelon 2","Échelon 3","Échelon 4.1","Échelon 4.2","Échelon 5","Échelon 6",null,"Région wallonne avec % au 1/01/2022"]
[0,{"$f":"'Barèmes RW 01-2022'!B2*$K$3","v":{"v":1814.69,"d":"1,814.69 €"}},{"$f":"'Barèmes RW 01-2022'!C2*$K$3","v":{"v":1988.18,"d":"1,988.18 €"}},{"$f":"'Barèmes RW 01-2022'!D2*$K$3","v":{"v":2248.03,"d":"2,248.03 €"}},{"$f":"'Barèmes RW 01-2022'!E2*$K$3","v":{"v":2436.31,"d":"2,436.31 €"}},{"$f":"'Barèmes RW 01-2022'!F2*$K$3","v":{"v":2874.68,"d":"2,874.68 €"}},{"$f":"'Barèmes RW 01-2022'!G2*$K$3","v":{"v":3141.37,"d":"3,141.37 €"}},{"$f":"'Barèmes RW 01-2022'!H2*$K$3","v":{"v":3281,"d":"3,281.00 €"}},null,"Base","2022-04-01"]
[1,{"$f":"'Barèmes RW 01-2022'!B3*$K$3","v":{"v":1966.66,"d":"1,966.66 €"}},{"$f":"'Barèmes RW 01-2022'!C3*$K$3","v":{"v":2145.33,"d":"2,145.33 €"}},{"$f":"'Barèmes RW 01-2022'!D3*$K$3","v":{"v":2418.83,"d":"2,418.83 €"}},{"$f":"'Barèmes RW 01-2022'!E3*$K$3","v":{"v":2613.66,"d":"2,613.66 €"}},{"$f":"'Barèmes RW 01-2022'!F3*$K$3","v":{"v":3022.08,"d":"3,022.08 €"}},{"$f":"'Barèmes RW 01-2022'!G3*$K$3","v":{"v":3265.74,"d":"3,265.74 €"}},{"$f":"'Barèmes RW 01-2022'!H3*$K$3","v":{"v":3441.79,"d":"3,441.79 €"}},null,"Pourcentage retenu",{"$f":"IF(ISNUMBER('Données association'!B20),'Données association'!B20,1)","v":{"v":1,"d":"100.00%"}}]
[2,{"$f":"'Barèmes RW 01-2022'!B4*$K$3","v":{"v":1977.03,"d":"1,977.03 €"}},{"$f":"'Barèmes RW 01-2022'!C4*$K$3","v":{"v":2165.99,"d":"2,165.99 €"}},{"$f":"'Barèmes RW 01-2022'!D4*$K$3","v":{"v":2418.83,"d":"2,418.83 €"}},{"$f":"'Barèmes RW 01-2022'!E4*$K$3","v":{"v":2613.66,"d":"2,613.66 €"}},{"$f":"'Barèmes RW 01-2022'!F4*$K$3","v":{"v":3022.08,"d":"3,022.08 €"}},{"$f":"'Barèmes RW 01-2022'!G4*$K$3","v":{"v":3265.74,"d":"3,265.74 €"}},{"$f":"'Barèmes RW 01-2022'!H4*$K$3","v":{"v":3441.79,"d":"3,441.79 €"}}]
[3,{"$f":"'Barèmes RW 01-2022'!B5*$K$3","v":{"v":1987.33,"d":"1,987.33 €"}},{"$f":"'Barèmes RW 01-2022'!C5*$K$3","v":{"v":2186.61,"d":"2,186.61 €"}},{"$f":"'Barèmes RW 01-2022'!D5*$K$3","v":{"v":2527.65,"d":"2,527.65 €"}},{"$f":"'Barèmes RW 01-2022'!E5*$K$3","v":{"v":2748.52,"d":"2,748.52 €"}},{"$f":"'Barèmes RW 01-2022'!F5*$K$3","v":{"v":3129.28,"d":"3,129.28 €"}},{"$f":"'Barèmes RW 01-2022'!G5*$K$3","v":{"v":3356.62,"d":"3,356.62 €"}},{"$f":"'Barèmes RW 01-2022'!H5*$K$3","v":{"v":3585.79,"d":"3,585.79 €"}}]
[4,{"$f":"'Barèmes RW 01-2022'!B6*$K$3","v":{"v":1997.66,"d":"1,997.66 €"}},{"$f":"'Barèmes RW 01-2022'!C6*$K$3","v":{"v":2207.3,"d":"2,207.30 €"}},{"$f":"'Barèmes RW 01-2022'!D6*$K$3","v":{"v":2527.65,"d":"2,527.65 €"}},{"$f":"'Barèmes RW 01-2022'!E6*$K$3","v":{"v":2748.52,"d":"2,748.52 €"}},{"$f":"'Barèmes RW 01-2022'!F6*$K$3","v":{"v":3129.28,"d":"3,129.28 €"}},{"$f":"'Barèmes RW 01-2022'!G6*$K$3","v":{"v":3356.62,"d":"3,356.62 €"}},{"$f":"'Barèmes RW 01-2022'!H6*$K$3","v":{"v":3585.79,"d":"3,585.79 €"}}]
[5,{"$f":"'Barèmes RW 01-2022'!B7*$K$3","v":{"v":2007.96,"d":"2,007.96 €"}},{"$f":"'Barèmes RW 01-2022'!C7*$K$3","v":{"v":2227.95,"d":"2,227.95 €"}},{"$f":"'Barèmes RW 01-2022'!D7*$K$3","v":{"v":2641.41,"d":"2,641.41 €"}},{"$f":"'Barèmes RW 01-2022'!E7*$K$3","v":{"v":2890.33,"d":"2,890.33 €"}},{"$f":"'Barèmes RW 01-2022'!F7*$K$3","v":{"v":3236.4,"d":"3,236.40 €"}},{"$f":"'Barèmes RW 01-2022'!G7*$K$3","v":{"v":3447.5,"d":"3,447.50 €"}},{"$f":"'Barèmes RW 01-2022'!H7*$K$3","v":{"v":3729.76,"d":"3,729.76 €"}}]
[6,{"$f":"'Barèmes RW 01-2022'!B8*$K$3","v":{"v":2018.28,"d":"2,018.28 €"}},{"$f":"'Barèmes RW 01-2022'!C8*$K$3","v":{"v":2248.58,"d":"2,248.58 €"}},{"$f":"'Barèmes RW 01-2022'!D8*$K$3","v":{"v":2641.41,"d":"2,641.41 €"}},{"$f":"'Barèmes RW 01-2022'!E8*$K$3","v":{"v":2890.33,"d":"2,890.33 €"}},{"$f":"'Barèmes RW 01-2022'!F8*$K$3","v":{"v":3236.4,"d":"3,236.40 €"}},{"$f":"'Barèmes RW 01-2022'!G8*$K$3","v":{"v":3447.5,"d":"3,447.50 €"}},{"$f":"'Barèmes RW 01-2022'!H8*$K$3","v":{"v":3729.76,"d":"3,729.76 €"}}]
[7,{"$f":"'Barèmes RW 01-2022'!B9*$K$3","v":{"v":2028.66,"d":"2,028.66 €"}},{"$f":"'Barèmes RW 01-2022'!C9*$K$3","v":{"v":2269.27,"d":"2,269.27 €"}},{"$f":"'Barèmes RW 01-2022'!D9*$K$3","v":{"v":2760.25,"d":"2,760.25 €"}},{"$f":"'Barèmes RW 01-2022'!E9*$K$3","v":{"v":3039.47,"d":"3,039.47 €"}},{"$f":"'Barèmes RW 01-2022'!F9*$K$3","v":{"v":3343.61,"d":"3,343.61 €"}},{"$f":"'Barèmes RW 01-2022'!G9*$K$3","v":{"v":3538.46,"d":"3,538.46 €"}},{"$f":"'Barèmes RW 01-2022'!H9*$K$3","v":{"v":3873.79,"d":"3,873.79 €"}}]
[8,{"$f":"'Barèmes RW 01-2022'!B10*$K$3","v":{"v":2039,"d":"2,039.00 €"}},{"$f":"'Barèmes RW 01-2022'!C10*$K$3","v":{"v":2289.91,"d":"2,289.91 €"}},{"$f":"'Barèmes RW 01-2022'!D10*$K$3","v":{"v":2760.25,"d":"2,760.25 €"}},{"$f":"'Barèmes RW 01-2022'!E10*$K$3","v":{"v":3039.47,"d":"3,039.47 €"}},{"$f":"'Barèmes RW 01-2022'!F10*$K$3","v":{"v":3343.61,"d":"3,343.61 €"}},{"$f":"'Barèmes RW 01-2022'!G10*$K$3","v":{"v":3538.46,"d":"3,538.46 €"}},{"$f":"'Barèmes RW 01-2022'!H10*$K$3","v":{"v":3873.79,"d":"3,873.79 €"}}]
[9,{"$f":"'Barèmes RW 01-2022'!B11*$K$3","v":{"v":2049.28,"d":"2,049.28 €"}},{"$f":"'Barèmes RW 01-2022'!C11*$K$3","v":{"v":2310.54,"d":"2,310.54 €"}},{"$f":"'Barèmes RW 01-2022'!D11*$K$3","v":{"v":2884.47,"d":"2,884.47 €"}},{"$f":"'Barèmes RW 01-2022'!E11*$K$3","v":{"v":3196.34,"d":"3,196.34 €"}},{"$f":"'Barèmes RW 01-2022'!F11*$K$3","v":{"v":3450.72,"d":"3,450.72 €"}},{"$f":"'Barèmes RW 01-2022'!G11*$K$3","v":{"v":3629.31,"d":"3,629.31 €"}},{"$f":"'Barèmes RW 01-2022'!H11*$K$3","v":{"v":4017.78,"d":"4,017.78 €"}}]
[10,{"$f":"'Barèmes RW 01-2022'!B12*$K$3","v":{"v":2112.94,"d":"2,112.94 €"}},{"$f":"'Barèmes RW 01-2022'!C12*$K$3","v":{"v":2391.58,"d":"2,391.58 €"}},{"$f":"'Barèmes RW 01-2022'!D12*$K$3","v":{"v":2884.47,"d":"2,884.47 €"}},{"$f":"'Barèmes RW 01-2022'!E12*$K$3","v":{"v":3196.34,"d":"3,196.34 €"}},{"$f":"'Barèmes RW 01-2022'!F12*$K$3","v":{"v":3504.34,"d":"3,504.34 €"}},{"$f":"'Barèmes RW 01-2022'!G12*$K$3","v":{"v":3682.89,"d":"3,682.89 €"}},{"$f":"'Barèmes RW 01-2022'!H12*$K$3","v":{"v":4071.35,"d":"4,071.35 €"}}]
[11,{"$f":"'Barèmes RW 01-2022'!B13*$K$3","v":{"v":2123.23,"d":"2,123.23 €"}},{"$f":"'Barèmes RW 01-2022'!C13*$K$3","v":{"v":2416.38,"d":"2,416.38 €"}},{"$f":"'Barèmes RW 01-2022'!D13*$K$3","v":{"v":3014.25,"d":"3,014.25 €"}},{"$f":"'Barèmes RW 01-2022'!E13*$K$3","v":{"v":3361.28,"d":"3,361.28 €"}},{"$f":"'Barèmes RW 01-2022'!F13*$K$3","v":{"v":3611.46,"d":"3,611.46 €"}},{"$f":"'Barèmes RW 01-2022'!G13*$K$3","v":{"v":3773.83,"d":"3,773.83 €"}},{"$f":"'Barèmes RW 01-2022'!H13*$K$3","v":{"v":4215.28,"d":"4,215.28 €"}}]
[12,{"$f":"'Barèmes RW 01-2022'!B14*$K$3","v":{"v":2133.56,"d":"2,133.56 €"}},{"$f":"'Barèmes RW 01-2022'!C14*$K$3","v":{"v":2441.18,"d":"2,441.18 €"}},{"$f":"'Barèmes RW 01-2022'!D14*$K$3","v":{"v":3014.25,"d":"3,014.25 €"}},{"$f":"'Barèmes RW 01-2022'!E14*$K$3","v":{"v":3361.28,"d":"3,361.28 €"}},{"$f":"'Barèmes RW 01-2022'!F14*$K$3","v":{"v":3611.46,"d":"3,611.46 €"}},{"$f":"'Barèmes RW 01-2022'!G14*$K$3","v":{"v":3773.83,"d":"3,773.83 €"}},{"$f":"'Barèmes RW 01-2022'!H14*$K$3","v":{"v":4215.28,"d":"4,215.28 €"}}]
[13,{"$f":"'Barèmes RW 01-2022'!B15*$K$3","v":{"v":2143.89,"d":"2,143.89 €"}},{"$f":"'Barèmes RW 01-2022'!C15*$K$3","v":{"v":2465.95,"d":"2,465.95 €"}},{"$f":"'Barèmes RW 01-2022'!D15*$K$3","v":{"v":3149.88,"d":"3,149.88 €"}},{"$f":"'Barèmes RW 01-2022'!E15*$K$3","v":{"v":3534.72,"d":"3,534.72 €"}},{"$f":"'Barèmes RW 01-2022'!F15*$K$3","v":{"v":3718.65,"d":"3,718.65 €"}},{"$f":"'Barèmes RW 01-2022'!G15*$K$3","v":{"v":3864.72,"d":"3,864.72 €"}},{"$f":"'Barèmes RW 01-2022'!H15*$K$3","v":{"v":4359.34,"d":"4,359.34 €"}}]
[14,{"$f":"'Barèmes RW 01-2022'!B16*$K$3","v":{"v":2154.21,"d":"2,154.21 €"}},{"$f":"'Barèmes RW 01-2022'!C16*$K$3","v":{"v":2490.69,"d":"2,490.69 €"}},{"$f":"'Barèmes RW 01-2022'!D16*$K$3","v":{"v":3149.88,"d":"3,149.88 €"}},{"$f":"'Barèmes RW 01-2022'!E16*$K$3","v":{"v":3534.72,"d":"3,534.72 €"}},{"$f":"'Barèmes RW 01-2022'!F16*$K$3","v":{"v":3718.65,"d":"3,718.65 €"}},{"$f":"'Barèmes RW 01-2022'!G16*$K$3","v":{"v":3864.72,"d":"3,864.72 €"}},{"$f":"'Barèmes RW 01-2022'!H16*$K$3","v":{"v":4359.34,"d":"4,359.34 €"}}]
[15,{"$f":"'Barèmes RW 01-2022'!B17*$K$3","v":{"v":2164.6,"d":"2,164.60 €"}},{"$f":"'Barèmes RW 01-2022'!C17*$K$3","v":{"v":2515.48,"d":"2,515.48 €"}},{"$f":"'Barèmes RW 01-2022'!D17*$K$3","v":{"v":3253.87,"d":"3,253.87 €"}},{"$f":"'Barèmes RW 01-2022'!E17*$K$3","v":{"v":3676.06,"d":"3,676.06 €"}},{"$f":"'Barèmes RW 01-2022'!F17*$K$3","v":{"v":3825.77,"d":"3,825.77 €"}},{"$f":"'Barèmes RW 01-2022'!G17*$K$3","v":{"v":3955.61,"d":"3,955.61 €"}},{"$f":"'Barèmes RW 01-2022'!H17*$K$3","v":{"v":4503.33,"d":"4,503.33 €"}}]
[16,{"$f":"'Barèmes RW 01-2022'!B18*$K$3","v":{"v":2174.95,"d":"2,174.95 €"}},{"$f":"'Barèmes RW 01-2022'!C18*$K$3","v":{"v":2540.27,"d":"2,540.27 €"}},{"$f":"'Barèmes RW 01-2022'!D18*$K$3","v":{"v":3253.87,"d":"3,253.87 €"}},{"$f":"'Barèmes RW 01-2022'!E18*$K$3","v":{"v":3676.06,"d":"3,676.06 €"}},{"$f":"'Barèmes RW 01-2022'!F18*$K$3","v":{"v":3825.77,"d":"3,825.77 €"}},{"$f":"'Barèmes RW 01-2022'!G18*$K$3","v":{"v":3955.61,"d":"3,955.61 €"}},{"$f":"'Barèmes RW 01-2022'!H18*$K$3","v":{"v":4503.33,"d":"4,503.33 €"}}]
[17,{"$f":"'Barèmes RW 01-2022'!B19*$K$3","v":{"v":2185.2,"d":"2,185.20 €"}},{"$f":"'Barèmes RW 01-2022'!C19*$K$3","v":{"v":2565.06,"d":"2,565.06 €"}},{"$f":"'Barèmes RW 01-2022'!D19*$K$3","v":{"v":3305.54,"d":"3,305.54 €"}},{"$f":"'Barèmes RW 01-2022'!E19*$K$3","v":{"v":3823.13,"d":"3,823.13 €"}},{"$f":"'Barèmes RW 01-2022'!F19*$K$3","v":{"v":3932.93,"d":"3,932.93 €"}},{"$f":"'Barèmes RW 01-2022'!G19*$K$3","v":{"v":4046.51,"d":"4,046.51 €"}},{"$f":"'Barèmes RW 01-2022'!H19*$K$3","v":{"v":4647.31,"d":"4,647.31 €"}}]
[18,{"$f":"'Barèmes RW 01-2022'!B20*$K$3","v":{"v":2195.55,"d":"2,195.55 €"}},{"$f":"'Barèmes RW 01-2022'!C20*$K$3","v":{"v":2589.82,"d":"2,589.82 €"}},{"$f":"'Barèmes RW 01-2022'!D20*$K$3","v":{"v":3305.54,"d":"3,305.54 €"}},{"$f":"'Barèmes RW 01-2022'!E20*$K$3","v":{"v":3823.13,"d":"3,823.13 €"}},{"$f":"'Barèmes RW 01-2022'!F20*$K$3","v":{"v":3932.93,"d":"3,932.93 €"}},{"$f":"'Barèmes RW 01-2022'!G20*$K$3","v":{"v":4046.51,"d":"4,046.51 €"}},{"$f":"'Barèmes RW 01-2022'!H20*$K$3","v":{"v":4647.31,"d":"4,647.31 €"}}]
[19,{"$f":"'Barèmes RW 01-2022'!B21*$K$3","v":{"v":2205.89,"d":"2,205.89 €"}},{"$f":"'Barèmes RW 01-2022'!C21*$K$3","v":{"v":2614.62,"d":"2,614.62 €"}},{"$f":"'Barèmes RW 01-2022'!D21*$K$3","v":{"v":3385.92,"d":"3,385.92 €"}},{"$f":"'Barèmes RW 01-2022'!E21*$K$3","v":{"v":3976,"d":"3,976.00 €"}},{"$f":"'Barèmes RW 01-2022'!F21*$K$3","v":{"v":4040.09,"d":"4,040.09 €"}},{"$f":"'Barèmes RW 01-2022'!G21*$K$3","v":{"v":4137.4,"d":"4,137.40 €"}},{"$f":"'Barèmes RW 01-2022'!H21*$K$3","v":{"v":4791.32,"d":"4,791.32 €"}}]
[20,{"$f":"'Barèmes RW 01-2022'!B22*$K$3","v":{"v":2216.24,"d":"2,216.24 €"}},{"$f":"'Barèmes RW 01-2022'!C22*$K$3","v":{"v":2639.39,"d":"2,639.39 €"}},{"$f":"'Barèmes RW 01-2022'!D22*$K$3","v":{"v":3385.92,"d":"3,385.92 €"}},{"$f":"'Barèmes RW 01-2022'!E22*$K$3","v":{"v":3976,"d":"3,976.00 €"}},{"$f":"'Barèmes RW 01-2022'!F22*$K$3","v":{"v":4040.09,"d":"4,040.09 €"}},{"$f":"'Barèmes RW 01-2022'!G22*$K$3","v":{"v":4137.4,"d":"4,137.40 €"}},{"$f":"'Barèmes RW 01-2022'!H22*$K$3","v":{"v":4791.32,"d":"4,791.32 €"}}]
[21,{"$f":"'Barèmes RW 01-2022'!B23*$K$3","v":{"v":2226.54,"d":"2,226.54 €"}},{"$f":"'Barèmes RW 01-2022'!C23*$K$3","v":{"v":2664.12,"d":"2,664.12 €"}},{"$f":"'Barèmes RW 01-2022'!D23*$K$3","v":{"v":3466.28,"d":"3,466.28 €"}},{"$f":"'Barèmes RW 01-2022'!E23*$K$3","v":{"v":4051.17,"d":"4,051.17 €"}},{"$f":"'Barèmes RW 01-2022'!F23*$K$3","v":{"v":4147.28,"d":"4,147.28 €"}},{"$f":"'Barèmes RW 01-2022'!G23*$K$3","v":{"v":4228.3,"d":"4,228.30 €"}},{"$f":"'Barèmes RW 01-2022'!H23*$K$3","v":{"v":4935.29,"d":"4,935.29 €"}}]
[22,{"$f":"'Barèmes RW 01-2022'!B24*$K$3","v":{"v":2236.89,"d":"2,236.89 €"}},{"$f":"'Barèmes RW 01-2022'!C24*$K$3","v":{"v":2688.91,"d":"2,688.91 €"}},{"$f":"'Barèmes RW 01-2022'!D24*$K$3","v":{"v":3466.28,"d":"3,466.28 €"}},{"$f":"'Barèmes RW 01-2022'!E24*$K$3","v":{"v":4051.17,"d":"4,051.17 €"}},{"$f":"'Barèmes RW 01-2022'!F24*$K$3","v":{"v":4147.28,"d":"4,147.28 €"}},{"$f":"'Barèmes RW 01-2022'!G24*$K$3","v":{"v":4228.3,"d":"4,228.30 €"}},{"$f":"'Barèmes RW 01-2022'!H24*$K$3","v":{"v":4935.29,"d":"4,935.29 €"}}]
[23,{"$f":"'Barèmes RW 01-2022'!B25*$K$3","v":{"v":2247.2,"d":"2,247.20 €"}},{"$f":"'Barèmes RW 01-2022'!C25*$K$3","v":{"v":2713.72,"d":"2,713.72 €"}},{"$f":"'Barèmes RW 01-2022'!D25*$K$3","v":{"v":3546.65,"d":"3,546.65 €"}},{"$f":"'Barèmes RW 01-2022'!E25*$K$3","v":{"v":4131.58,"d":"4,131.58 €"}},{"$f":"'Barèmes RW 01-2022'!F25*$K$3","v":{"v":4254.39,"d":"4,254.39 €"}},{"$f":"'Barèmes RW 01-2022'!G25*$K$3","v":{"v":4319.22,"d":"4,319.22 €"}},{"$f":"'Barèmes RW 01-2022'!H25*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[24,{"$f":"'Barèmes RW 01-2022'!B26*$K$3","v":{"v":2257.55,"d":"2,257.55 €"}},{"$f":"'Barèmes RW 01-2022'!C26*$K$3","v":{"v":2738.52,"d":"2,738.52 €"}},{"$f":"'Barèmes RW 01-2022'!D26*$K$3","v":{"v":3546.65,"d":"3,546.65 €"}},{"$f":"'Barèmes RW 01-2022'!E26*$K$3","v":{"v":4131.58,"d":"4,131.58 €"}},{"$f":"'Barèmes RW 01-2022'!F26*$K$3","v":{"v":4254.39,"d":"4,254.39 €"}},{"$f":"'Barèmes RW 01-2022'!G26*$K$3","v":{"v":4319.22,"d":"4,319.22 €"}},{"$f":"'Barèmes RW 01-2022'!H26*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[25,{"$f":"'Barèmes RW 01-2022'!B27*$K$3","v":{"v":2267.89,"d":"2,267.89 €"}},{"$f":"'Barèmes RW 01-2022'!C27*$K$3","v":{"v":2763.28,"d":"2,763.28 €"}},{"$f":"'Barèmes RW 01-2022'!D27*$K$3","v":{"v":3627.04,"d":"3,627.04 €"}},{"$f":"'Barèmes RW 01-2022'!E27*$K$3","v":{"v":4211.91,"d":"4,211.91 €"}},{"$f":"'Barèmes RW 01-2022'!F27*$K$3","v":{"v":4361.57,"d":"4,361.57 €"}},{"$f":"'Barèmes RW 01-2022'!G27*$K$3","v":{"v":4410.14,"d":"4,410.14 €"}},{"$f":"'Barèmes RW 01-2022'!H27*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[26,{"$f":"'Barèmes RW 01-2022'!B28*$K$3","v":{"v":2278.22,"d":"2,278.22 €"}},{"$f":"'Barèmes RW 01-2022'!C28*$K$3","v":{"v":2788.04,"d":"2,788.04 €"}},{"$f":"'Barèmes RW 01-2022'!D28*$K$3","v":{"v":3627.04,"d":"3,627.04 €"}},{"$f":"'Barèmes RW 01-2022'!E28*$K$3","v":{"v":4211.91,"d":"4,211.91 €"}},{"$f":"'Barèmes RW 01-2022'!F28*$K$3","v":{"v":4361.57,"d":"4,361.57 €"}},{"$f":"'Barèmes RW 01-2022'!G28*$K$3","v":{"v":4410.14,"d":"4,410.14 €"}},{"$f":"'Barèmes RW 01-2022'!H28*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[27,{"$f":"'Barèmes RW 01-2022'!B29*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C29*$K$3","v":{"v":2812.86,"d":"2,812.86 €"}},{"$f":"'Barèmes RW 01-2022'!D29*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E29*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F29*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G29*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H29*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[28,{"$f":"'Barèmes RW 01-2022'!B30*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C30*$K$3","v":{"v":2837.61,"d":"2,837.61 €"}},{"$f":"'Barèmes RW 01-2022'!D30*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E30*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F30*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G30*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H30*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[29,{"$f":"'Barèmes RW 01-2022'!B31*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C31*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D31*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E31*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F31*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G31*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H31*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[30,{"$f":"'Barèmes RW 01-2022'!B32*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C32*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D32*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E32*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F32*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G32*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H32*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[31,{"$f":"'Barèmes RW 01-2022'!B33*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C33*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D33*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E33*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F33*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G33*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H33*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[32,{"$f":"'Barèmes RW 01-2022'!B34*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C34*$K$3","v":{"v":2812.86,"d":"2,812.86 €"}},{"$f":"'Barèmes RW 01-2022'!D34*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E34*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F34*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G34*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H34*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[33,{"$f":"'Barèmes RW 01-2022'!B35*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C35*$K$3","v":{"v":2837.61,"d":"2,837.61 €"}},{"$f":"'Barèmes RW 01-2022'!D35*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E35*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F35*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G35*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H35*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[34,{"$f":"'Barèmes RW 01-2022'!B36*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C36*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D36*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E36*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F36*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G36*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H36*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[35,{"$f":"'Barèmes RW 01-2022'!B37*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C37*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D37*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E37*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F37*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G37*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H37*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[36,{"$f":"'Barèmes RW 01-2022'!B38*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C38*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D38*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E38*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F38*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G38*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H38*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[37,{"$f":"'Barèmes RW 01-2022'!B39*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C39*$K$3","v":{"v":2812.86,"d":"2,812.86 €"}},{"$f":"'Barèmes RW 01-2022'!D39*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E39*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F39*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G39*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H39*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[38,{"$f":"'Barèmes RW 01-2022'!B40*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C40*$K$3","v":{"v":2837.61,"d":"2,837.61 €"}},{"$f":"'Barèmes RW 01-2022'!D40*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E40*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F40*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G40*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H40*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[39,{"$f":"'Barèmes RW 01-2022'!B41*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C41*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D41*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E41*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F41*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G41*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H41*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[40,{"$f":"'Barèmes RW 01-2022'!B42*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C42*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D42*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E42*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F42*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G42*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H42*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[41,{"$f":"'Barèmes RW 01-2022'!B43*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C43*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D43*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E43*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F43*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G43*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H43*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[42,{"$f":"'Barèmes RW 01-2022'!B44*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C44*$K$3","v":{"v":2812.86,"d":"2,812.86 €"}},{"$f":"'Barèmes RW 01-2022'!D44*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E44*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F44*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G44*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H44*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[43,{"$f":"'Barèmes RW 01-2022'!B45*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C45*$K$3","v":{"v":2837.61,"d":"2,837.61 €"}},{"$f":"'Barèmes RW 01-2022'!D45*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E45*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F45*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G45*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H45*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[44,{"$f":"'Barèmes RW 01-2022'!B46*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C46*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D46*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E46*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F46*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G46*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H46*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]
[45,{"$f":"'Barèmes RW 01-2022'!B47*$K$3","v":{"v":2288.55,"d":"2,288.55 €"}},{"$f":"'Barèmes RW 01-2022'!C47*$K$3","v":{"v":2862.71,"d":"2,862.71 €"}},{"$f":"'Barèmes RW 01-2022'!D47*$K$3","v":{"v":3707.36,"d":"3,707.36 €"}},{"$f":"'Barèmes RW 01-2022'!E47*$K$3","v":{"v":4292.24,"d":"4,292.24 €"}},{"$f":"'Barèmes RW 01-2022'!F47*$K$3","v":{"v":4468.7,"d":"4,468.70 €"}},{"$f":"'Barèmes RW 01-2022'!G47*$K$3","v":{"v":4500.99,"d":"4,500.99 €"}},{"$f":"'Barèmes RW 01-2022'!H47*$K$3","v":{"v":5079.29,"d":"5,079.29 €"}}]

{"sheet":"Barèmes RW 01-2022","index":12,"n_rows":47,"n_cols":20,"rows_kept":47,"hidden":true}
["Ancienneté","Échelon 1","Échelon 2","Échelon 3","Échelon 4.1","Échelon 4.2","Échelon 5","Échelon 6",null,"Région wallonne"]
[0,{"v":1814.69,"d":"1,814.69 €"},{"v":1988.18,"d":"1,988.18 €"},{"v":2248.03,"d":"2,248.03 €"},{"v":2436.31,"d":"2,436.31 €"},{"v":2874.68,"d":"2,874.68 €"},{"v":3141.37,"d":"3,141.37 €"},{"v":3281,"d":"3,281.00 €"},null,"Base","2022-04-01",null,null,{"$f":"B2/1.02/1.02","v":1744.22337562476},{"$f":"C2/1.02/1.02","v":1910.9765474817377},2160.7362552864283,2341.705113417916,2763.0526720492117,{"$f":"G2/1.02/1.02","v":3019.3867743175697},{"$f":"H2/1.02/1.02","v":3153.5947712418297}]
[1,{"v":1966.66,"d":"1,966.66 €"},{"v":2145.33,"d":"2,145.33 €"},{"v":2418.83,"d":"2,418.83 €"},{"v":2613.66,"d":"2,613.66 €"},{"v":3022.08,"d":"3,022.08 €"},{"v":3265.74,"d":"3,265.74 €"},{"v":3441.79,"d":"3,441.79 €"},null,"CORRIGE SANS INDEX AU 01 01",{"$nulls":3},{"$f":"B3/1.02/1.02","v":1890.2921953094965},2062.024221453287,2324.9038831218763,2512.1683967704726,2904.7289504036908,3138.927335640138,3308.1410995770852]
[2,{"v":1977.03,"d":"1,977.03 €"},{"v":2165.99,"d":"2,165.99 €"},{"v":2418.83,"d":"2,418.83 €"},{"v":2613.66,"d":"2,613.66 €"},{"v":3022.08,"d":"3,022.08 €"},{"v":3265.74,"d":"3,265.74 €"},{"v":3441.79,"d":"3,441.79 €"},{"$nulls":5},1900.2595155709341,2081.8819684736636,2324.9038831218763,2512.1683967704726,2904.7289504036908,3138.927335640138,3308.1410995770852]
[3,{"v":1987.33,"d":"1,987.33 €"},{"v":2186.61,"d":"2,186.61 €"},{"v":2527.65,"d":"2,527.65 €"},{"v":2748.52,"d":"2,748.52 €"},{"v":3129.28,"d":"3,129.28 €"},{"v":3356.62,"d":"3,356.62 €"},{"v":3585.79,"d":"3,585.79 €"},{"$nulls":5},1910.1595540176854,2101.7012687427914,2429.4982698961935,2641.7916186082275,3007.7662437524027,3226.2783544790464,3446.5494040753556]
[4,{"v":1997.66,"d":"1,997.66 €"},{"v":2207.3,"d":"2,207.30 €"},{"v":2527.65,"d":"2,527.65 €"},{"v":2748.52,"d":"2,748.52 €"},{"v":3129.28,"d":"3,129.28 €"},{"v":3356.62,"d":"3,356.62 €"},{"v":3585.79,"d":"3,585.79 €"},{"$nulls":5},1920.0884275278738,2121.587850826605,2429.4982698961935,2641.7916186082275,3007.7662437524027,3226.2783544790464,3446.5494040753556]
[5,{"v":2007.96,"d":"2,007.96 €"},{"v":2227.95,"d":"2,227.95 €"},{"v":2641.41,"d":"2,641.41 €"},{"v":2890.33,"d":"2,890.33 €"},{"v":3236.4,"d":"3,236.40 €"},{"v":3447.5,"d":"3,447.50 €"},{"v":3729.76,"d":"3,729.76 €"},{"$nulls":5},1929.9884659746251,2141.4359861591693,2538.8408304498266,2778.094963475586,3110.7266435986157,3313.6293733179546,3584.9288735101886]
[6,{"v":2018.28,"d":"2,018.28 €"},{"v":2248.58,"d":"2,248.58 €"},{"v":2641.41,"d":"2,641.41 €"},{"v":2890.33,"d":"2,890.33 €"},{"v":3236.4,"d":"3,236.40 €"},{"v":3447.5,"d":"3,447.50 €"},{"v":3729.76,"d":"3,729.76 €"},{"$nulls":5},1939.9077277970011,2161.264898116109,2538.8408304498266,2778.094963475586,3110.7266435986157,3313.6293733179546,3584.9288735101886]
[7,{"v":2028.66,"d":"2,028.66 €"},{"v":2269.27,"d":"2,269.27 €"},{"v":2760.25,"d":"2,760.25 €"},{"v":3039.47,"d":"3,039.47 €"},{"v":3343.61,"d":"3,343.61 €"},{"v":3538.46,"d":"3,538.46 €"},{"v":3873.79,"d":"3,873.79 €"},{"$nulls":5},1949.8846597462516,2181.151480199923,2653.066128412149,2921.443675509419,3213.7735486351403,3401.0572856593617,3723.366013071895]
[8,{"v":2039,"d":"2,039.00 €"},{"v":2289.91,"d":"2,289.91 €"},{"v":2760.25,"d":"2,760.25 €"},{"v":3039.47,"d":"3,039.47 €"},{"v":3343.61,"d":"3,343.61 €"},{"v":3538.46,"d":"3,538.46 €"},{"v":3873.79,"d":"3,873.79 €"},{"$nulls":5},1959.8231449442521,2200.990003844675,2653.066128412149,2921.443675509419,3213.7735486351403,3401.0572856593617,3723.366013071895]
[9,{"v":2049.28,"d":"2,049.28 €"},{"v":2310.54,"d":"2,310.54 €"},{"v":2884.47,"d":"2,884.47 €"},{"v":3196.34,"d":"3,196.34 €"},{"v":3450.72,"d":"3,450.72 €"},{"v":3629.31,"d":"3,629.31 €"},{"v":4017.78,"d":"4,017.78 €"},{"$nulls":5},1969.7039600153787,2220.8189158016144,2772.462514417531,3072.2222222222226,3316.7243367935407,3488.3794694348326,3861.7647058823527]
[10,{"v":2112.94,"d":"2,112.94 €"},{"v":2391.58,"d":"2,391.58 €"},{"v":2884.47,"d":"2,884.47 €"},{"v":3196.34,"d":"3,196.34 €"},{"v":3504.34,"d":"3,504.34 €"},{"v":3682.89,"d":"3,682.89 €"},{"v":4071.35,"d":"4,071.35 €"},{"$nulls":5},2030.8919646289887,2298.712033833141,2772.462514417531,3072.2222222222226,3368.2622068435217,3539.8788927335636,3913.2545174932716]
[11,{"v":2123.23,"d":"2,123.23 €"},{"v":2416.38,"d":"2,416.38 €"},{"v":3014.25,"d":"3,014.25 €"},{"v":3361.28,"d":"3,361.28 €"},{"v":3611.46,"d":"3,611.46 €"},{"v":3773.83,"d":"3,773.83 €"},{"v":4215.28,"d":"4,215.28 €"},{"$nulls":5},2040.7823913879276,2322.549019607843,2897.2029988465974,3230.7574009996156,3471.2226066897347,3627.287581699346,4051.5955401768542]
[12,{"v":2133.56,"d":"2,133.56 €"},{"v":2441.18,"d":"2,441.18 €"},{"v":3014.25,"d":"3,014.25 €"},{"v":3361.28,"d":"3,361.28 €"},{"v":3611.46,"d":"3,611.46 €"},{"v":3773.83,"d":"3,773.83 €"},{"v":4215.28,"d":"4,215.28 €"},{"$nulls":5},2050.711264898116,2346.3860053825447,2897.2029988465974,3230.7574009996156,3471.2226066897347,3627.287581699346,4051.5955401768542]
[13,{"v":2143.89,"d":"2,143.89 €"},{"v":2465.95,"d":"2,465.95 €"},{"v":3149.88,"d":"3,149.88 €"},{"v":3534.72,"d":"3,534.72 €"},{"v":3718.65,"d":"3,718.65 €"},{"v":3864.72,"d":"3,864.72 €"},{"v":4359.34,"d":"4,359.34 €"},{"$nulls":5},2060.640138408304,2370.19415609381,3027.5663206459053,3397.462514417531,3574.2502883506345,3714.6482122260663,4190.061514802]
[14,{"v":2154.21,"d":"2,154.21 €"},{"v":2490.69,"d":"2,490.69 €"},{"v":3149.88,"d":"3,149.88 €"},{"v":3534.72,"d":"3,534.72 €"},{"v":3718.65,"d":"3,718.65 €"},{"v":3864.72,"d":"3,864.72 €"},{"v":4359.34,"d":"4,359.34 €"},{"$nulls":5},2070.5594002306807,2393.9734717416377,3027.5663206459053,3397.462514417531,3574.2502883506345,3714.6482122260663,4190.061514802]
[15,{"v":2164.6,"d":"2,164.60 €"},{"v":2515.48,"d":"2,515.48 €"},{"v":3253.87,"d":"3,253.87 €"},{"v":3676.06,"d":"3,676.06 €"},{"v":3825.77,"d":"3,825.77 €"},{"v":3955.61,"d":"3,955.61 €"},{"v":4503.33,"d":"4,503.33 €"},{"$nulls":5},2080.545943867743,2417.800845828527,3127.5182622068432,3533.3141099577088,3677.210688196847,3802.008842752787,4328.4602076124565]
[16,{"v":2174.95,"d":"2,174.95 €"},{"v":2540.27,"d":"2,540.27 €"},{"v":3253.87,"d":"3,253.87 €"},{"v":3676.06,"d":"3,676.06 €"},{"v":3825.77,"d":"3,825.77 €"},{"v":3955.61,"d":"3,955.61 €"},{"v":4503.33,"d":"4,503.33 €"},{"$nulls":5},2090.494040753556,2441.628219915417,3127.5182622068432,3533.3141099577088,3677.210688196847,3802.008842752787,4328.4602076124565]
[17,{"v":2185.2,"d":"2,185.20 €"},{"v":2565.06,"d":"2,565.06 €"},{"v":3305.54,"d":"3,305.54 €"},{"v":3823.13,"d":"3,823.13 €"},{"v":3932.93,"d":"3,932.93 €"},{"v":4046.51,"d":"4,046.51 €"},{"v":4647.31,"d":"4,647.31 €"},{"$nulls":5},2100.346020761245,2465.4555940023065,3177.18185313341,3674.673202614379,3780.2095347943095,3889.3790849673205,4466.849288735102]
[18,{"v":2195.55,"d":"2,195.55 €"},{"v":2589.82,"d":"2,589.82 €"},{"v":3305.54,"d":"3,305.54 €"},{"v":3823.13,"d":"3,823.13 €"},{"v":3932.93,"d":"3,932.93 €"},{"v":4046.51,"d":"4,046.51 €"},{"v":4647.31,"d":"4,647.31 €"},{"$nulls":5},2110.294117647059,2489.254133025759,3177.18185313341,3674.673202614379,3780.2095347943095,3889.3790849673205,4466.849288735102]
[19,{"v":2205.89,"d":"2,205.89 €"},{"v":2614.62,"d":"2,614.62 €"},{"v":3385.92,"d":"3,385.92 €"},{"v":3976,"d":"3,976.00 €"},{"v":4040.09,"d":"4,040.09 €"},{"v":4137.4,"d":"4,137.40 €"},{"v":4791.32,"d":"4,791.32 €"},{"$nulls":5},2120.2326028450593,2513.091118800461,3254.4405997693193,3821.60707420223,3883.2083813917725,3976.7397154940404,4605.267204921184]
[20,{"v":2216.24,"d":"2,216.24 €"},{"v":2639.39,"d":"2,639.39 €"},{"v":3385.92,"d":"3,385.92 €"},{"v":3976,"d":"3,976.00 €"},{"v":4040.09,"d":"4,040.09 €"},{"v":4137.4,"d":"4,137.40 €"},{"v":4791.32,"d":"4,791.32 €"},{"$nulls":5},2130.1806997308727,2536.8992695117263,3254.4405997693193,3821.60707420223,3883.2083813917725,3976.7397154940404,{"$f":"H22/1.02/1.02","v":{"v":4605.267204921184,"d":"4,605.27 €"}}]
[21,{"v":2226.54,"d":"2,226.54 €"},{"v":2664.12,"d":"2,664.12 €"},{"v":3466.28,"d":"3,466.28 €"},{"v":4051.17,"d":"4,051.17 €"},{"v":4147.28,"d":"4,147.28 €"},{"v":4228.3,"d":"4,228.30 €"},{"v":4935.29,"d":"4,935.29 €"},{"$nulls":5},2140.080738177624,2560.668973471741,3331.680123029604,3893.858131487889,3986.2360630526714,4064.1099577085743,4743.646674356017]
[22,{"v":2236.89,"d":"2,236.89 €"},{"v":2688.91,"d":"2,688.91 €"},{"v":3466.28,"d":"3,466.28 €"},{"v":4051.17,"d":"4,051.17 €"},{"v":4147.28,"d":"4,147.28 €"},{"v":4228.3,"d":"4,228.30 €"},{"v":4935.29,"d":"4,935.29 €"},{"$nulls":5},2150.028835063437,2584.496347558631,3331.680123029604,3893.858131487889,3986.2360630526714,4064.1099577085743,4743.646674356017]
[23,{"v":2247.2,"d":"2,247.20 €"},{"v":2713.72,"d":"2,713.72 €"},{"v":3546.65,"d":"3,546.65 €"},{"v":4131.58,"d":"4,131.58 €"},{"v":4254.39,"d":"4,254.39 €"},{"v":4319.22,"d":"4,319.22 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2159.9384851980008,2608.342945021145,3408.9292579777007,3971.1457131872357,4089.186851211073,4151.499423298732,4882.054978854287]
[24,{"v":2257.55,"d":"2,257.55 €"},{"v":2738.52,"d":"2,738.52 €"},{"v":3546.65,"d":"3,546.65 €"},{"v":4131.58,"d":"4,131.58 €"},{"v":4254.39,"d":"4,254.39 €"},{"v":4319.22,"d":"4,319.22 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2169.886582083814,2632.1799307958477,3408.9292579777007,3971.1457131872357,4089.186851211073,4151.499423298732,4882.054978854287]
[25,{"v":2267.89,"d":"2,267.89 €"},{"v":2763.28,"d":"2,763.28 €"},{"v":3627.04,"d":"3,627.04 €"},{"v":4211.91,"d":"4,211.91 €"},{"v":4361.57,"d":"4,361.57 €"},{"v":4410.14,"d":"4,410.14 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2179.8250672818144,2655.9784698193007,3486.1976163014224,4048.3564013840833,4192.2049211841595,4238.888888888889,4882.054978854287]
[26,{"v":2278.22,"d":"2,278.22 €"},{"v":2788.04,"d":"2,788.04 €"},{"v":3627.04,"d":"3,627.04 €"},{"v":4211.91,"d":"4,211.91 €"},{"v":4361.57,"d":"4,361.57 €"},{"v":4410.14,"d":"4,410.14 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2189.753940792003,2679.777008842753,3486.1976163014224,4048.3564013840833,4192.2049211841595,4238.888888888889,4882.054978854287]
[27,{"v":2288.55,"d":"2,288.55 €"},{"v":2812.86,"d":"2,812.86 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2703.6332179930796,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[28,{"v":2288.55,"d":"2,288.55 €"},{"v":2837.61,"d":"2,837.61 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2727.4221453287196,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[29,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[30,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[31,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[32,{"v":2288.55,"d":"2,288.55 €"},{"v":2812.86,"d":"2,812.86 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2703.6332179930796,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[33,{"v":2288.55,"d":"2,288.55 €"},{"v":2837.61,"d":"2,837.61 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2727.4221453287196,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[34,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[35,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[36,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[37,{"v":2288.55,"d":"2,288.55 €"},{"v":2812.86,"d":"2,812.86 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2703.6332179930796,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[38,{"v":2288.55,"d":"2,288.55 €"},{"v":2837.61,"d":"2,837.61 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2727.4221453287196,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[39,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[40,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[41,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[42,{"v":2288.55,"d":"2,288.55 €"},{"v":2812.86,"d":"2,812.86 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2703.6332179930796,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[43,{"v":2288.55,"d":"2,288.55 €"},{"v":2837.61,"d":"2,837.61 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2727.4221453287196,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[44,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]
[45,{"v":2288.55,"d":"2,288.55 €"},{"v":2862.71,"d":"2,862.71 €"},{"v":3707.36,"d":"3,707.36 €"},{"v":4292.24,"d":"4,292.24 €"},{"v":4468.7,"d":"4,468.70 €"},{"v":4500.99,"d":"4,500.99 €"},{"v":5079.29,"d":"5,079.29 €"},{"$nulls":5},2199.6828143021917,2751.547481737793,3563.3986928104573,4125.56708958093,4295.174932718185,4326.21107266436,4882.054978854287]

{"sheet":"Barèmes RBC 01-2022","index":13,"n_rows":47,"n_cols":20,"rows_kept":47,"hidden":true}
["Ancienneté","Échelon 1","Échelon 2","Échelon 3","Échelon 4.1","Échelon 4.2","Échelon 5","Échelon 6",null,"Région de Bruxelles-Capitale"]
[0,1814.65,1988.13,2248.07,2436.31,2874.71,3141.35,3281.24,null,"Base","2022-04-01",null,null,{"$f":"B2/1.02/1.02","v":1744.1849288735102},{"$f":"C2/1.02/1.02","v":1910.928489042676},2160.774702037678,2341.705113417916,2763.081507112649,{"$f":"G2/1.02/1.02","v":3019.367550941945},{"$f":"H2/1.02/1.02","v":3153.825451749327}]
[1,1966.67,2145.32,2418.83,2613.65,3022.08,3265.73,{"v":3441.4,"d":"3441.40"},{"$nulls":5},{"$f":"B3/1.02/1.02","v":1890.3018069973089},2062.014609765475,2324.9038831218763,2512.1587850826604,2904.7289504036908,3138.917723952326,3307.7662437524027]
[2,1976.99,2165.98,2418.83,2613.65,3022.08,3265.73,{"v":3441.4,"d":"3441.40"},null,"hors index au 01 01",{"$nulls":3},1900.2210688196847,2081.8723567858515,2324.9038831218763,2512.1587850826604,2904.7289504036908,3138.917723952326,3307.7662437524027]
[3,1987.34,2186.61,2527.66,2737.79,3129.29,3356.64,3585.39,{"$nulls":5},1910.1691657054978,2101.7012687427914,2429.507881584006,2631.4782775855438,3007.7758554402153,3226.297577854671,3446.1649365628605]
[4,1997.66,2207.27,2527.66,2737.79,3129.29,3356.64,3585.39,{"$nulls":5},1920.0884275278738,2121.559015763168,2429.507881584006,2631.4782775855438,3007.7758554402153,3226.297577854671,3446.1649365628605]
[5,2007.96,2227.95,2641.42,2867.83,3236.39,3447.51,3729.41,{"$nulls":5},1929.9884659746251,2141.4359861591693,2538.850442137639,2756.4686658977316,3110.717031910803,3313.638985005767,3584.5924644367547]
[6,{"v":2018.3,"d":"2018.30"},2248.59,2641.42,2867.83,3236.39,3447.51,3729.41,{"$nulls":5},1939.9269511726259,2161.2745098039213,2538.850442137639,2756.4686658977316,3110.717031910803,3313.638985005767,3584.5924644367547]
[7,2028.65,2269.25,2760.26,3004.08,3343.57,3538.45,3873.42,{"$nulls":5},1949.8750480584392,2181.132256824298,2653.075740099962,2887.427912341407,3213.735101883891,3401.047673971549,3723.010380622837]
[8,2039.01,2289.93,2760.26,3004.08,3343.57,3538.45,3873.42,{"$nulls":5},1959.8327566320645,2201.0092272202996,2653.075740099962,2887.427912341407,3213.735101883891,3401.047673971549,3723.010380622837]
[9,2049.31,2310.54,2884.47,3146.75,3450.73,3629.32,4017.41,{"$nulls":5},1969.7327950788158,2220.8189158016144,2772.462514417531,3024.55786236063,3316.7339484813533,3488.389081122645,3861.409073433295]
[10,2112.94,2391.58,2884.47,3146.75,3504.33,3682.87,4071.25,{"$nulls":5},2030.8919646289887,2298.712033833141,2772.462514417531,3024.55786236063,3368.252595155709,3539.859669357939,3913.158400615148]
[11,2123.25,2416.37,3014.25,3296.22,3611.44,3773.83,4215.26,{"$nulls":5},2040.8016147635524,2322.5394079200305,2897.2029988465974,3168.223760092272,3471.20338331411,3627.287581699346,4051.5763168012304]
[12,2133.54,2441.18,3014.25,3296.22,3611.44,3773.83,4215.26,{"$nulls":5},2050.6920415224913,2346.3860053825447,2897.2029988465974,3168.223760092272,3471.20338331411,3627.287581699346,4051.5763168012304]
[13,2143.91,2465.93,3149.89,{"v":3452.8,"d":"3452.80"},3718.62,3864.71,4359.28,{"$nulls":5},2060.659361783929,2370.174932718185,3027.5759323337174,3318.7235678585157,3574.221453287197,3714.6386005382547,4190.003844675124]
[14,2154.23,{"v":2490.7,"d":"2490.70"},3149.89,{"v":3452.8,"d":"3452.80"},3718.62,3864.71,4359.28,{"$nulls":5},2070.5786236063054,2393.98308342945,3027.5759323337174,3318.7235678585157,3574.221453287197,3714.6386005382547,4190.003844675124]
[15,2164.57,2515.49,3253.88,3590.92,3825.79,{"v":3955.6,"d":"3955.60"},4503.29,{"$nulls":5},2080.517108804306,2417.8104575163397,3127.527873894656,3451.4801999231063,3677.229911572472,3801.999231064975,4328.421760861207]
[16,2174.93,2540.27,3253.88,3590.92,3825.79,{"v":3955.6,"d":"3955.60"},4503.29,{"$nulls":5},2090.4748173779312,2441.628219915417,3127.527873894656,3451.4801999231063,3677.229911572472,3801.999231064975,4328.421760861207]
[17,2185.21,2565.03,3305.55,3734.55,3932.93,4046.51,4647.28,{"$nulls":5},2100.3556324490582,2465.42675893887,3177.191464821223,3589.5328719723184,3780.2095347943095,3889.3790849673205,4466.820453671665]
[18,2195.55,2589.83,3305.55,3734.55,3932.93,4046.51,4647.28,{"$nulls":5},2110.294117647059,2489.2637447135717,3177.191464821223,3589.5328719723184,3780.2095347943095,3889.3790849673205,4466.820453671665]
[19,2205.88,2614.62,{"v":3385.9,"d":"3385.90"},3883.93,4040.09,{"v":4137.4,"d":"4137.40"},4791.29,{"$nulls":5},2120.222991157247,2513.091118800461,3254.4213763936946,3733.1122645136484,3883.2083813917725,3976.7397154940404,4605.238369857747]
[20,2216.24,2639.39,{"v":3385.9,"d":"3385.90"},3883.93,4040.09,{"v":4137.4,"d":"4137.40"},4791.29,{"$nulls":5},2130.1806997308727,2536.8992695117263,3254.4213763936946,3733.1122645136484,3883.2083813917725,3976.7397154940404,4605.238369857747]
[21,2226.53,2664.15,3466.29,4039.29,4147.28,4228.33,4935.29,{"$nulls":5},2140.071126489812,2560.697808535179,3331.689734717416,3882.439446366782,3986.2360630526714,4064.1387927720107,4743.646674356017]
[22,2236.89,2688.92,3466.29,4051.19,4147.28,4228.33,4935.29,{"$nulls":5},2150.028835063437,2584.5059592464436,3331.689734717416,3893.8773548635136,3986.2360630526714,4064.1387927720107,4743.646674356017]
[23,2247.19,2713.72,3546.66,4131.55,{"v":4254.4,"d":"4254.40"},{"v":4319.2,"d":"4319.20"},{"v":5079.3,"d":"5079.30"},{"$nulls":5},2159.928873510188,2608.342945021145,3408.9388696655133,3971.1168781237984,4089.196462898885,4151.480199923106,4882.0645905421]
[24,2257.54,{"v":2738.5,"d":"2738.50"},3546.66,4131.55,{"v":4254.4,"d":"4254.40"},{"v":4319.2,"d":"4319.20"},{"v":5079.3,"d":"5079.30"},{"$nulls":5},2169.876970396001,2632.160707420223,3408.9388696655133,3971.1168781237984,4089.196462898885,4151.480199923106,4882.0645905421]
[25,2267.88,2763.29,3627.02,4211.93,4361.58,4410.13,5227.36,{"$nulls":5},2179.8154555940023,2655.9880815071124,3486.1783929257977,4048.375624759708,4192.214532871973,4238.879277201077,5024.375240292195]
[26,2278.19,2788.05,3627.02,4211.93,4361.58,4410.13,5227.36,{"$nulls":5},2189.7251057285657,2679.7866205305654,3486.1783929257977,4048.375624759708,4192.214532871973,4238.879277201077,5024.375240292195]
[27,2288.54,2812.84,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2703.613994617455,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[28,2288.54,{"v":2837.6,"d":"2837.60"},3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2727.4125336409074,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[29,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[30,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[31,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[32,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[33,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[34,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[35,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[36,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[37,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[38,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[39,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[40,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[41,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[42,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[43,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[44,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]
[45,2288.54,2862.72,3707.39,4292.25,{"v":4468.7,"d":"4468.70"},4501.01,5227.36,{"$nulls":5},2199.673202614379,2751.557093425605,3563.4275278738946,4125.576701268743,4295.174932718185,4326.230296039985,5024.375240292195]

{"sheet":"Barèmes CG 01-2022","index":14,"n_rows":47,"n_cols":11,"rows_kept":47,"hidden":true}
["Ancienneté","Échelon 1","Échelon 2","Échelon 3","Échelon 4.1","Échelon 4.2","Échelon 5","Échelon 6",null,"Communauté germanophone "]
[0,{"v":1691.4,"d":"1691.40"},{"v":1691.4,"d":"1691.40"},{"v":1691.4,"d":"1691.40"},1807.04,2132.21,2329.97,2433.56,null,"Base","2022-04-01"]
[1,1756.23,1756.23,1794.07,1938.58,2241.52,2422.22,2552.81]
[2,1756.23,1756.23,1794.07,1938.58,2241.52,2422.22,2552.81,null,"hors index au 01 01"]
[3,1756.23,1756.23,1823.29,1997.03,2321.01,2489.65,{"v":2659.6,"d":"2659.60"}]
[4,1756.23,1756.23,1823.29,1997.03,2321.01,2489.65,{"v":2659.6,"d":"2659.60"}]
[5,1756.23,1756.23,1862.27,2055.47,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[6,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[7,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[8,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[9,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[10,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[11,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[12,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[13,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[14,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[15,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[16,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[17,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[18,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[19,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[20,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[21,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[22,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[23,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[24,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[25,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[26,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[27,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[28,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[29,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[30,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[31,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[32,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[33,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[34,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[35,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[36,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[37,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[38,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[39,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[40,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[41,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[42,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[43,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[44,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]
[45,1756.23,1756.23,1946.17,2151.14,2400.49,2557.08,{"v":2766.4,"d":"2766.40"}]

{"sheet":"Barèmes CF 01-2022","index":15,"n_rows":47,"n_cols":20,"rows_kept":47,"hidden":true}
["Ancienneté","Échelon 1","Échelon 2","Échelon 3","Échelon 4.1","Échelon 4.2","Échelon 5","Échelon 6",null,"Base ","2022-04-01","avec déjà 2 indexations !!!!"]
[0,1762.79,{"v":1931.3,"d":"1931.30"},2183.75,2366.61,2792.46,3051.52,3187.16,{"$nulls":5},{"$f":"B2/1.02/1.02","v":1694.3387158785083},{"$f":"C2/1.02/1.02","v":1856.305267204921},2098.9523260284504,2274.711649365629,2684.0253748558243,{"$f":"G2/1.02/1.02","v":2933.025759323337},{"$f":"H2/1.02/1.02","v":3063.3986928104573}]
[1,1910.41,2083.98,2349.64,2538.91,2935.65,3172.33,3343.35,null,"CORRIGE SANS INDEX",{"$nulls":3},{"$f":"B3/1.02/1.02","v":1836.2264513648597},{"$f":"C3/1.02/1.02","v":2003.0565167243367},{"$f":"D3/1.02/1.02","v":2258.40061514802},{"$f":"E3/1.02/1.02","v":2440.3210303729334},{"$f":"F3/1.02/1.02","v":2821.655132641292},{"$f":"G3/1.02/1.02","v":3049.1445597846982},{"$f":"H3/1.02/1.02","v":3213.5236447520183}]
[2,1920.48,2104.04,2349.64,2538.91,2935.65,3172.33,3343.35,{"$nulls":5},1845.9054209919261,2022.3375624759706,2258.40061514802,2440.3210303729334,2821.655132641292,3049.1445597846982,3213.5236447520183]
[3,{"v":1930.5,"d":"1930.50"},2124.09,2455.35,{"v":2669.9,"d":"2669.90"},3039.76,3260.62,3483.24,{"$nulls":5},1855.5363321799307,2041.6089965397923,2360.005767012687,2566.224529027297,2921.7224144559787,3134.0061514801996,3347.9815455594]
[4,1940.52,2144.17,2455.35,{"v":2669.9,"d":"2669.90"},3039.76,3260.62,3483.24,{"$nulls":5},1865.1672433679355,2060.909265667051,2360.005767012687,2566.224529027297,2921.7224144559787,3134.0061514801996,3347.9815455594]
[5,1950.54,2164.21,2565.86,2807.69,3143.84,3348.92,{"v":3623.1,"d":"3623.10"},{"$nulls":5},1874.7981545559398,2080.1710880430605,2466.224529027297,2698.663975394079,3021.760861207228,3218.877354863514,3482.410611303345]
[6,1960.57,2184.28,2565.86,2807.69,3143.84,3348.92,{"v":3623.1,"d":"3623.10"},{"$nulls":5},1884.4386774317568,2099.4617454825066,2466.224529027297,2698.663975394079,3021.760861207228,3218.877354863514,3482.410611303345]
[7,1970.65,2204.36,{"v":2681.3,"d":"2681.30"},2952.53,3247.97,3437.27,3762.97,{"$nulls":5},1894.1272587466358,2118.762014609765,2577.1818531334106,2837.879661668589,3121.847366397539,3303.79661668589,3616.8492887351017]
[8,1980.69,{"v":2224.4,"d":"2224.40"},{"v":2681.3,"d":"2681.30"},2952.53,3247.97,3437.27,3762.97,{"$nulls":5},1903.777393310265,2138.023836985775,2577.1818531334106,2837.879661668589,3121.847366397539,3303.79661668589,3616.8492887351017]
[9,{"v":1990.7,"d":"1990.70"},2244.47,2801.96,3104.94,3352.04,3525.52,3902.89,{"$nulls":5},1913.3986928104575,2157.314494425221,2693.1564782775854,2984.3713956170704,3221.876201460976,3388.6197616301424,3751.3360246059206]
[10,2052.51,2323.18,2801.96,3104.94,3404.14,3577.55,3954.92,{"$nulls":5},1972.8085351787777,2232.9680891964626,2693.1564782775854,2984.3713956170704,3271.953094963475,3438.6293733179546,3801.345636293733]
[11,2062.49,2347.29,2928.05,3265.15,{"v":3508.2,"d":"3508.20"},3665.89,4094.71,{"$nulls":5},1982.400999615532,2256.1418685121102,2814.350249903883,3138.360246059208,3371.9723183390997,3523.539023452518,3935.707420222991]
[12,2072.55,2371.35,2928.05,3265.15,{"v":3508.2,"d":"3508.20"},3665.89,4094.71,{"$nulls":5},1992.0703575547866,2279.2675893886963,2814.350249903883,3138.360246059208,3371.9723183390997,3523.539023452518,3935.707420222991]
[13,2082.57,2395.44,3059.82,3433.65,3612.28,3754.17,4234.65,{"$nulls":5},2001.7012687427912,2302.4221453287196,2941.0034602076125,3300.317185697809,3472.0107650903497,3608.3910034602077,4070.2133794694346]
[14,2092.61,2419.44,3059.82,3433.65,3612.28,3754.17,4234.65,{"$nulls":5},2011.3514033064205,2325.4901960784314,2941.0034602076125,3300.317185697809,3472.0107650903497,3608.3910034602077,4070.2133794694346]
[15,2102.68,2443.52,3160.82,3570.94,3716.36,3842.49,4374.51,{"$nulls":5},2021.0303729334867,2348.635140330642,3038.081507112649,3432.2760476739713,3572.049211841599,3693.2814302191464,4204.642445213379]
[16,2112.73,2467.62,3160.82,3570.94,3716.36,3842.49,4374.51,{"$nulls":5},2030.690119184929,2371.799307958477,3038.081507112649,3432.2760476739713,3572.049211841599,3693.2814302191464,4204.642445213379]
[17,2122.69,2491.69,3211.02,3713.79,3820.43,3930.79,{"v":4514.4,"d":"4514.40"},{"$nulls":5},2040.2633602460592,2394.9346405228757,3086.3321799307955,3569.579008073818,3672.0780469050364,3778.1526336024604,4339.10034602076]
[18,2132.75,2515.75,3211.02,3713.79,3820.43,3930.79,{"v":4514.4,"d":"4514.40"},{"$nulls":5},2049.932718185313,2418.0603613994617,3086.3321799307955,3569.579008073818,3672.0780469050364,3778.1526336024604,4339.10034602076]
[19,2142.81,2539.85,3289.11,3862.29,3924.55,4019.07,4654.28,{"$nulls":5},2059.6020761245672,2441.224529027297,3161.38985005767,3712.3125720876583,3772.1549404075354,3863.00461361015,4473.548635140331]
[20,2152.83,{"v":2563.9,"d":"2563.90"},3289.11,3862.29,3924.55,4019.07,4654.28,{"$nulls":5},2069.232987312572,2464.3406382160706,3161.38985005767,3712.3125720876583,3772.1549404075354,3863.00461361015,4473.548635140331]
[21,2162.87,2587.92,3367.14,3935.29,4028.67,4107.38,4794.14,{"$nulls":5},2078.8831218762016,2487.427912341407,3236.38985005767,3782.4778931180313,3872.2318339100343,3947.8854286812766,4607.977700884275]
[22,2172.92,2612.01,3367.14,3935.29,4028.67,4107.38,4794.14,{"$nulls":5},2088.5428681276435,2510.5824682814305,3236.38985005767,3782.4778931180313,3872.2318339100343,3947.8854286812766,4607.977700884275]
[23,2182.92,2636.12,3445.21,4013.42,{"v":4132.7,"d":"4132.70"},{"v":4195.7,"d":"4195.70"},4934.02,{"$nulls":5},2098.154555940023,2533.756247597078,3311.4282968089196,3857.574009996155,3972.222222222222,4032.775855440215,4742.425990003845]
[24,2192.98,{"v":2660.2,"d":"2660.20"},3445.21,4013.42,{"v":4132.7,"d":"4132.70"},{"v":4195.7,"d":"4195.70"},4934.02,{"$nulls":5},2107.8239138792774,2556.901191849289,3311.4282968089196,3857.574009996155,3972.222222222222,4032.775855440215,4742.425990003845]
[25,2203.02,2684.24,3523.31,4091.45,4236.85,{"v":4284,"d":"4284.00"},4934.02,{"$nulls":5},2117.4740484429067,2580.0076893502496,3386.495578623606,3932.574009996155,4072.327950788159,4117.64705882353,4742.425990003845]
[26,2213.05,2708.32,3523.31,4091.45,4236.85,{"v":4284,"d":"4284.00"},4934.02,{"$nulls":5},2127.114571318724,2603.152633602461,3386.495578623606,3932.574009996155,4072.327950788159,4117.64705882353,4742.425990003845]
[27,2223.11,2732.44,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2626.336024605921,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[28,2223.11,2756.46,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2649.423298731257,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[29,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[30,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[31,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[32,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[33,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[34,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[35,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[36,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[37,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[38,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[39,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[40,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[41,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[42,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[43,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[44,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]
[45,2223.11,2780.85,3601.33,4169.48,4340.91,4372.27,4934.02,{"$nulls":5},2136.7839292579774,2672.8662053056514,3461.485966935794,4007.5740099961545,4172.347174163783,4202.489427143406,4742.425990003845]

{"sheet":"Barèmes CeSp 01-2022","index":16,"n_rows":47,"n_cols":25,"rows_kept":47,"hidden":true}
["Ancienneté","Échelon 1","Échelon 2","Échelon 3","Échelon 4","Échelon 5","Échelon 6","Échelon 7","Échelon 8","Échelon 9","Échelon 10","Échelon 11","Échelon 12","Échelon 13","Échelon 14","Échelon 15","Échelon 16","Échelon 17","Échelon 18","Échelon 19","Échelon 20","Échelon 21",null,"Centres sportifs"]
[0,1761.09,1777.36,1793.59,1818.49,1864.79,1901.99,1953.79,2037.03,2092.19,2207.07,2340.66,2373.77,2498.25,2532.89,2592.38,2729.82,2944.22,3572.03,3030.81,4329.73,{"v":5458.7,"d":"5458.70"},null,"Base","2022-04-01"]
[1,1775.71,1793.05,1810.37,1836.35,{"v":1883.2,"d":"1883.20"},1920.94,1973.17,{"v":2057.6,"d":"2057.60"},2114.39,2232.49,2366.62,2402.14,2527.48,2564.28,2627.02,2780.68,{"v":3000.5,"d":"3000.50"},3633.72,3107.66,4421.73,{"v":5557.8,"d":"5557.80"}]
[2,1790.31,1808.75,1827.15,1854.21,1901.61,1939.88,1992.54,2078.17,2136.57,2257.93,{"v":2392.6,"d":"2392.60"},2430.51,{"v":2556.7,"d":"2556.70"},2595.68,2661.66,2831.55,3056.79,3695.43,3184.52,4513.74,5656.89,null,"CORRIGE , données au 01 01"]
[3,1804.92,1824.43,1843.93,1872.07,1920.01,1958.83,2011.92,2098.72,2158.77,2283.36,2418.58,2458.87,2585.93,2627.06,{"v":2696.3,"d":"2696.30"},2882.43,3113.07,3757.12,3261.37,4605.75,5755.99]
[4,1819.53,1840.13,{"v":1860.7,"d":"1860.70"},1889.93,{"v":1938.4,"d":"1938.40"},1977.76,2031.29,2119.29,2180.95,{"v":2308.8,"d":"2308.80"},2444.56,2487.24,2615.16,2658.45,2730.94,2933.31,3169.36,3818.82,3338.22,4697.76,5855.09]
[5,1834.13,1855.84,1877.47,1907.79,1956.81,{"v":1996.7,"d":"1996.70"},2050.67,2139.87,2203.14,2334.24,2470.54,2515.62,2644.38,2689.84,2765.57,2984.18,3225.65,3880.52,3415.07,4789.77,{"v":5954.2,"d":"5954.20"}]
[6,1848.74,1871.53,1894.25,1925.65,1975.21,2015.65,2070.04,2160.43,2225.33,2359.68,2496.52,2543.98,2673.61,2721.24,2800.21,3035.05,3281.93,3942.22,3491.93,4881.76,6053.28]
[7,1863.35,1887.22,1911.04,1943.51,{"v":1993.6,"d":"1993.60"},2034.58,2089.43,2180.99,2247.53,2385.12,{"v":2522.5,"d":"2522.50"},2572.35,2702.84,2752.62,2834.86,3085.93,3338.22,4003.92,3568.78,4973.78,6152.39]
[8,1877.94,1902.91,1927.81,1961.36,2012.01,2053.54,2108.79,2201.56,2269.71,2410.56,2548.48,{"v":2600.7,"d":"2600.70"},2732.06,2784.02,2869.48,3136.81,{"v":3394.5,"d":"3394.50"},4065.61,3645.63,5065.78,6251.48]
[9,1892.56,1918.61,1944.59,1979.23,2030.41,2072.48,2128.17,2222.13,{"v":2291.9,"d":"2291.90"},2435.99,2574.46,2629.08,2761.28,{"v":2815.4,"d":"2815.40"},2904.12,3187.68,{"v":3450.8,"d":"3450.80"},4127.32,3722.49,5157.79,6350.58]
[10,1907.16,{"v":1934.3,"d":"1934.30"},1961.36,1997.09,2048.81,2091.42,2147.54,2242.69,2314.08,2461.43,2600.44,2657.45,2790.51,{"v":2846.8,"d":"2846.80"},2938.76,3238.56,3507.09,4189.02,3799.34,{"v":5249.8,"d":"5249.80"},6449.66]
[11,1921.77,1950.01,1978.15,2014.94,2067.21,2110.36,2166.93,2263.26,2336.28,2486.87,2626.42,2685.81,2819.73,2878.19,{"v":2973.4,"d":"2973.40"},3289.42,3563.37,4250.71,3876.18,{"v":5341.8,"d":"5341.80"},6548.77]
[12,1936.37,{"v":1965.7,"d":"1965.70"},1994.93,2032.81,2085.61,{"v":2129.3,"d":"2129.30"},{"v":2186.3,"d":"2186.30"},2283.82,2358.47,2512.31,{"v":2652.4,"d":"2652.40"},2714.18,2848.96,2909.58,3008.03,{"v":3340.3,"d":"3340.30"},3619.65,4312.41,3953.04,5433.82,6647.86]
[13,1950.98,1981.39,{"v":2011.7,"d":"2011.70"},2050.67,2104.02,2148.25,2205.67,2304.39,2380.66,2537.74,2678.38,2742.55,2878.19,2940.98,3042.67,3391.17,3675.94,4374.12,{"v":4029.9,"d":"4029.90"},5525.81,6746.96]
[14,1965.59,1997.09,2028.47,2068.52,2122.42,2167.18,2225.04,2324.96,2402.85,2563.18,2704.36,2770.91,2907.41,2972.36,3077.32,3442.05,3732.23,4435.81,4106.75,5617.82,6846.05]
[15,1980.21,2012.78,2045.26,2086.39,2140.82,2186.13,2244.43,2345.52,2425.04,2588.62,2730.34,2799.29,2936.64,3003.75,3111.95,3492.93,3788.51,4497.51,{"v":4183.6,"d":"4183.60"},5709.83,6945.16]
[16,1994.81,2028.47,2062.03,2104.25,2159.22,2205.08,{"v":2263.8,"d":"2263.80"},2366.08,2447.22,2614.06,2756.32,2827.65,2965.86,3035.14,3146.59,{"v":3543.8,"d":"3543.80"},{"v":3844.8,"d":"3844.80"},{"v":4559.2,"d":"4559.20"},4260.45,5801.83,7044.25]
[17,2009.41,2044.18,2078.81,{"v":2122.1,"d":"2122.10"},2177.62,2224.01,2283.18,2386.66,2469.42,2639.49,2782.29,2856.02,{"v":2995.1,"d":"2995.10"},3066.53,3181.22,3594.67,3901.08,4620.91,4337.31,5893.85,7143.36]
[18,2024.03,2059.87,2095.58,2139.97,2196.03,2242.96,2302.54,2407.23,2491.62,2664.92,2808.26,2884.39,3024.32,3097.91,3215.87,3645.55,3957.37,4682.61,4414.16,5985.85,7242.44]
[19,2038.62,2075.57,2112.37,2157.83,2214.42,{"v":2261.9,"d":"2261.90"},2321.93,2427.79,{"v":2513.8,"d":"2513.80"},2690.36,2834.24,2912.75,3053.54,3129.32,3250.51,3696.42,4013.66,{"v":4744.3,"d":"4744.30"},4491.01,6077.86,7341.54]
[20,2053.24,2091.26,2129.15,2175.68,2232.82,2280.85,2341.31,2448.36,2535.99,{"v":2715.8,"d":"2715.80"},2860.22,2941.12,3082.77,{"v":3160.7,"d":"3160.70"},3285.13,{"v":3747.3,"d":"3747.30"},4069.94,4806.01,4567.87,6169.87,7440.63]
[21,2067.84,2106.95,2145.92,2193.55,2251.23,2299.78,2360.68,2468.92,2558.18,2741.24,2886.19,2969.48,3111.99,3192.09,3319.78,3798.16,4126.23,{"v":4867.7,"d":"4867.70"},4644.72,6261.86,7539.74]
[22,2082.45,2122.64,{"v":2162.7,"d":"2162.70"},2211.41,2269.62,2318.73,2380.06,2489.49,2580.37,2766.67,2912.17,2997.85,3141.21,3223.49,3354.41,3849.04,4182.52,4929.39,4721.56,6353.88,7638.82]
[23,2097.05,2138.35,2179.49,2229.26,2288.02,2337.68,2399.43,2510.06,2602.56,2792.11,2938.15,3026.21,3170.45,3254.87,3389.05,3899.92,{"v":4238.8,"d":"4238.80"},4991.09,4798.42,6445.88,7737.92]
[24,2111.66,2154.05,2196.25,2247.13,2306.43,2356.61,2418.81,2530.62,2624.76,2817.55,2964.13,3054.58,3199.67,3286.26,3423.68,{"v":3950.8,"d":"3950.80"},{"v":4295.1,"d":"4295.10"},5052.79,4875.27,6537.89,7837.02]
[25,2126.26,2169.73,2213.03,2264.99,2324.82,2375.56,2438.18,2551.18,2646.94,2842.98,2990.11,3082.95,3228.89,3317.66,3458.33,4001.67,4351.38,5114.49,4952.13,{"v":6629.9,"d":"6629.90"},7936.13]
[26,2140.87,2185.43,{"v":2229.8,"d":"2229.80"},2282.84,2343.23,{"v":2394.5,"d":"2394.50"},2457.56,2571.76,2669.13,2868.42,3016.09,3111.33,3258.11,3349.05,3492.97,4052.54,4407.66,5176.18,5028.98,{"v":6721.9,"d":"6721.90"},8035.22]
[27,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[28,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[29,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[30,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[31,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[32,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[33,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[34,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[35,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[36,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[37,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[38,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[39,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[40,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[41,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[42,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[43,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[44,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]
[45,2155.48,2201.12,2246.59,2300.71,2361.64,2413.43,2476.94,2592.32,2691.32,2893.86,3042.07,3139.69,3287.34,3380.43,{"v":3527.6,"d":"3527.60"},4103.41,4463.95,5237.89,5105.83,6813.92,8134.32]

{"sheet":"Données poste 1","index":17,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G6","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P6","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B6","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H6","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C6","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I6","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D6","v":0},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J6","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E6","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K6)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F6","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L6)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M6","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N6","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O6","v":"2022-07-02"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[{"$nulls":4},{"$f":"IF(D$23=\"Complétez\",\"Complétez\",IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\"),IF(Mois_index=\"Aucune\",D$23,IF(AND(MONTH(Mois_index)>0,MONTH(Mois_index)=E$21),\nD$23*1.02,D$23)),E$27*$I$7/Régime_de_travail_temps_plein))","v":"Complétez"}]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},{"$f":"IF(D$23=\"Complétez\",\"Complétez\",IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),IF(E$16<>\"indexation\",D$23,D$23*1.02), E$24*$I$7/Régime_de_travail_temps_plein))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),\"\",\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":""}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 2","index":18,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G7","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P7","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B7","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H7","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C7","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I7","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D7","v":""},null,"Régime 5 ou 7 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J7","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E7","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K7)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F7","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L7)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M7","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N7","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O7","v":"2022-07-02"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", E$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 3","index":19,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G8","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P8","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B8","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H8","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C8","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I8","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D8","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J8","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E8","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K8)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F8","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L8)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M8","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N8","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O8","v":"2022-07-03"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 4","index":20,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G9","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P9","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B9","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H9","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C9","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I9","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D9","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J9","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E9","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K9)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F9","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L9)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M9","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N9","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O9","v":"2022-07-04"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 5","index":21,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G10","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P10","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B10","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H10","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C10","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I10","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D10","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J10","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E10","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K10)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F10","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L10)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M10","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N10","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O10","v":"2022-07-05"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 6","index":22,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G11","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P11","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B11","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H11","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C11","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I11","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D11","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J11","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E11","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K11)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F11","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L11)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M11","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N11","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O11","v":"2022-07-06"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 7","index":23,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G12","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P12","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B12","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H12","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C12","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I12","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D12","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J12","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E12","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K12)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F12","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L12)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M12","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N12","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O12","v":"2022-07-07"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 8","index":24,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G13","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P13","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B13","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H13","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C13","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I13","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D13","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J13","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E13","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K13)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F13","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L13)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M13","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N13","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O13","v":"2022-07-08"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 9","index":25,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G14","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P14","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B14","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H14","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C14","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I14","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D14","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J14","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E14","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K14)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F14","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L14)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M14","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N14","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O14","v":"2022-07-09"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 10","index":26,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G15","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P15","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B15","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H15","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C15","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I15","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D15","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J15","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E15","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K15)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F15","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L15)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M15","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N15","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O15","v":"2022-07-10"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 11","index":27,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G16","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P16","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B16","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H16","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C16","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I16","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D16","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J16","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E16","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K16)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F16","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L16)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M16","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N16","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O16","v":"2022-07-11"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 12","index":28,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G17","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P17","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B17","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H17","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C17","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I17","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D17","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J17","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E17","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K17)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F17","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L17)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M17","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N17","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O17","v":"2022-07-12"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 13","index":29,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G18","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P18","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B18","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H18","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C18","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I18","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D18","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J18","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E18","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K18)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F18","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L18)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M18","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N18","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O18","v":"2022-07-13"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 14","index":30,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G19","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P19","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B19","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H19","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C19","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I19","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D19","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J19","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E19","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K19)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F19","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L19)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M19","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N19","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O19","v":"2022-07-14"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 15","index":31,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G20","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P20","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B20","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H20","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C20","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I20","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D20","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J20","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E20","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K20)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F20","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L20)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M20","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N20","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O20","v":"2022-07-15"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 16","index":32,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G21","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P21","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B21","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H21","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C21","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I21","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D21","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J21","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E21","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K21)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F21","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L21)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M21","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N21","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O21","v":"2022-07-16"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 17","index":33,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G22","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P22","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B22","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H22","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C22","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I22","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D22","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J22","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E22","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K22)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F22","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L22)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M22","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N22","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O22","v":"2022-07-17"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 18","index":34,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G23","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P23","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B23","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H23","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C23","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I23","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D23","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J23","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E23","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K23)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F23","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L23)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M23","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N23","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O23","v":"2022-07-18"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 19","index":35,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G24","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P24","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B24","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H24","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C24","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I24","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D24","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J24","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E24","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K24)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F24","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L24)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M24","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N24","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O24","v":"2022-07-19"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 20","index":36,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G25","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P25","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B25","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H25","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C25","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I25","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D25","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J25","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E25","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K25)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F25","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L25)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M25","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N25","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O25","v":"2022-07-20"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 21","index":37,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G26","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P26","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B26","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H26","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C26","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I26","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D26","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J26","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E26","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K26)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F26","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L26)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M26","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N26","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O26","v":"2022-07-21"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 22","index":38,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G27","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P27","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B27","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H27","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C27","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I27","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D27","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J27","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E27","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K27)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F27","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L27)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M27","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N27","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O27","v":"2022-07-22"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 23","index":39,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G28","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P28","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B28","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H28","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C28","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I28","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D28","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J28","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E28","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K28)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F28","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L28)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M28","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N28","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O28","v":"2022-07-23"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 24","index":40,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G29","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P29","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B29","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H29","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C29","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I29","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D29","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J29","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E29","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K29)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F29","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L29)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M29","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N29","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O29","v":"2022-07-24"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 25","index":41,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G30","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P30","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B30","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H30","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C30","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I30","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D30","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J30","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E30","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K30)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F30","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L30)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M30","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N30","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O30","v":"2022-07-25"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 26","index":42,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G31","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P31","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B31","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H31","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C31","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I31","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D31","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J31","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E31","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K31)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F31","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L31)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M31","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N31","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O31","v":"2022-07-26"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 27","index":43,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G32","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P32","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B32","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H32","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C32","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I32","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D32","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J32","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E32","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K32)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F32","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L32)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M32","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N32","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O32","v":"2022-07-27"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 28","index":44,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G33","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P33","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B33","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H33","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C33","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I33","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D33","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J33","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E33","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K33)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F33","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L33)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M33","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N33","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O33","v":"2022-07-28"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 29","index":45,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G34","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P34","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B34","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H34","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C34","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I34","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D34","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J34","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E34","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K34)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F34","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L34)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M34","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N34","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O34","v":"2022-07-29"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]

{"sheet":"Données poste 30","index":46,"n_rows":86,"n_cols":20,"rows_kept":86,"merged":[[3,4,3,8],[4,4,4,7],[5,4,5,7],[6,4,6,7],[7,4,7,7],[7,11,7,15],[8,11,8,13],[9,11,9,13],[10,4,10,7],[10,11,10,13],[11,4,11,7],[11,11,11,13],[12,4,12,7]]}
["DONNÉES TRAVAILLEUR"]
[{"$f":"\"Employeurs du groupe 2 [Maribel] | Estimations pour l'année \"&Année_ref","v":"Employeurs du groupe 2 [Maribel] | Estimations pour l'année 2023"}]
[]
["Données facultatives à encoder dans la feuille \"Données travailleurs\"",{"$nulls":3},"Données à encoder dans la feuille \"Données travailleurs\"",{"$nulls":4},"EXEMPLES",null,"Aides à l'emploi hors subv. fonctionnelles",{"$nulls":3},"EXEMPLES"]
[null,"ANNÉE : ",{"$f":"Année_ref","v":2023},null,"Unité d'établissement du poste :",{"$nulls":3},{"$f":"'Données travailleurs'!G35","v":0},"Région bruxelloise [liste]",{"$nulls":3},"APE / ACS ; PTP ; Maribel; Étudiant :",{"$f":"'Données travailleurs'!P35","v":0},"APE"]
[null,"ID du travailleur : ",{"$f":"'Données travailleurs'!B35","v":0},null,"Statut :",{"$nulls":3},{"$f":"'Données travailleurs'!H35","v":0},"Ouvrier [liste]"]
[null,"N° de registre national :",{"$f":"'Données travailleurs'!C35","v":0},null,{"$f":"\"Régime de travail au 1-01-\"&Année_ref&\" ou au début du contrat :\"","v":"Régime de travail au 1-01-2023 ou au début du contrat :"},{"$nulls":3},{"$f":"'Données travailleurs'!I35","v":0},"17,6 = 17h36"]
[null,"Année de naissance :",{"$f":"'Données travailleurs'!D35","v":""},null,"Régime 5 ou 6 jours",{"$nulls":3},{"$f":"'Données travailleurs'!J35","v":5},null,null,"Renseignements indispensables pour le PTP à la date d'engagement : "]
[null,"Niveau de diplôme : ",{"$f":"'Données travailleurs'!E35","v":0},{"$nulls":4},"Échelon [Voir note sur les barèmes] :",{"$f":"IF(Barème_référence_association=\"Centres sportifs\",\"\",'Données travailleurs'!K35)","v":"Autre"},"4.2 [liste]",null,"Âge à l'engagement :",{"$nulls":3},"<45 ans"]
[null,"Fonction : ",{"$f":"'Données travailleurs'!F35","v":0},{"$nulls":4},"Échelon pour les centres sportifs :",{"$f":"IF(Barème_référence_association<>\"Centres sportifs\",\"\",'Données travailleurs'!L35)","v":""},null,null,"Période allocataire social à l'engagement :",{"$nulls":3},"≥12 mois"]
[null,"Domicile du travailleur","Région bruxelloise",null,{"$f":"\"Ancienneté barémique au 1-01-\"&Année_ref&\" :\"","v":"Ancienneté barémique au 1-01-2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!M35","v":0},5,null,"Date de l'engagement :",{"$nulls":3},"2016-10-15"]
[{"$nulls":4},{"$f":"\"Mois du passage d'ancienneté en \"&Année_ref&\" :\"","v":"Mois du passage d'ancienneté en 2023 :"},{"$nulls":3},{"$f":"'Données travailleurs'!N35","v":"Aucune"},"mars"]
[{"$nulls":4},"Mois de la prise principale des vacances :",{"$nulls":3},{"$f":"'Données travailleurs'!O35","v":"2022-07-30"},"juillet"]
[{"$nulls":7},"Calcul d'échelon pour la matrice :",{"$f":"IF($I$9=\"Autre\",\"\",IF($I$9<=3,$I$9,IF($I$9=\"4.1\",4,IF($I$9=\"4.2\",5,IF($I$9=5,6,7)))))","v":""}]
[]
[null,null,"Indexations",{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(D$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(E$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(F$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(G$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(H$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(I$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(J$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(K$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":"indexation"},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(L$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(M$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(N$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""},{"$f":"IF(NIndex_réf=0,\"\",_xlfn.SWITCH(O$18,Mois_index,\"indexation\",MoisIndex2,\"indexation\",MoisIndex3,\"indexation\",MoisIndex4,\"indexation\",MoisIndex5,\"indexation\",\"\"))","v":""}]
[null,null,"Annale ou biennale",null,{"$f":"IF($I$12=\"Aucune\",\"\",IF(MONTH($I$12)=E$21,\"Annale ou biennale\",\"\"))","v":""},"","","","","","","","","",""]
[null,null,"Charges","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Modification du régime de travail pour le mois",{"$f":"$I$7","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(D$19:O$19)","v":0}]
[null,null,"Durée d'occupation pour le mois",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"$f":"AVERAGE(D$20:O$20)","v":{"v":1,"d":"100%"}}]
[{"$nulls":3},1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Si nécessaire","Rémunération brute avec corrections d'occupation et application RMMMG",{"$f":"IF($I$7=0,0,IF(D$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=D$21,$I$6=\"Ouvrier\"),0,D$23*D$20*(D$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"$f":"IF($I$7=0,0,IF(E$23=\"Complétez\",\"\",IF(AND(MONTH($I$13)=E$21,$I$6=\"Ouvrier\"),0,E$23*E$20*(E$19/$I$7))))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D22:O22)","v":{"v":0,"d":"0.00"}}]
[null,"Encodez ici =>","Rémunération brute mensuelle de référence",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$10=\"Autre\",$I$9=\"Autre\"),\"Complétez\", D$24*$I$7/Régime_de_travail_temps_plein)","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Rémunération brute mensuelle temps plein avec vérification index",{"$f":"D$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:D16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:D16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:D16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"E$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:E16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:E16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:E16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"F$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:F16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:F16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:F16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"G$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:G16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:G16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:G16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"H$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:H16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:H16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:H16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"I$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:I16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:I16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:I16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"J$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:J16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:J16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:J16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"K$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:K16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:K16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:K16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"L$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:L16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:L16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:L16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"M$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:M16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:M16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:M16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"N$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:N16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:N16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:N16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$f":"O$25*_xlfn.SWITCH(Année_ref,2022,POWER(1.02,COUNTIF($D$16:O16,\"indexation\")),2023,POWER(1.02,NIndex2022+COUNTIF($D$16:O16,\"indexation\")),2024,POWER(1.02,NIndex2022+NIndex2023+COUNTIF($D$16:O16,\"indexation\")))","v":{"$error":"#VALUE!"}},{"$nulls":4}," "]
[null,null,"Brut avec annale ou biennale temps plein",{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),D$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(D18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),E$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(E18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),F$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(F18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),G$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(G18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),H$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(H18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),I$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(I18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),J$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(J18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),K$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(K18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),L$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(L18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),M$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(M18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),N$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(N18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"},{"$f":"IF(OR(Barème_référence_association=\"Autres\",$I$9=\"Autre\",$I$10=\"Autre\"),O$23,_xlfn.SWITCH(Barème_référence_association,\nCF,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CF 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRW_100,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nRBC_ISP,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RBC 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCG,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CG 01-2022'!$A:$H,MIN($I$14+1,8)),2),\nCentres_sportifs,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes CeSp 01-2022'!$A:$V,MIN($I$10+1,22)),2),\nPourcentage,ROUND(VLOOKUP($I$11+IF(O18<$I$12,0,1),'Barèmes RW % 01-2022'!$A:$H,MIN($I$14+1,8)),2)))","v":"Complétez"}]
[null,null,"Brut avec annale ou biennale temps-plein avec correction RMMMG indexés",{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2022,RMMMG32903_2022,D$25),IF(D$25<RMMMG_2022,RMMMG_2022,D$25)),2023,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2023,RMMMG32903_2023,D$25),IF(D$25<RMMMG_2023,RMMMG_2023,D$25)),2024,IF(CP=\"329.03\",IF(D$25<RMMMG32903_2024,RMMMG32903_2024,D$25),IF(D$25<RMMMG_2024,RMMMG_2024,D$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2022,RMMMG32903_2022,E$25),IF(E$25<RMMMG_2022,RMMMG_2022,E$25)),2023,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2023,RMMMG32903_2023,E$25),IF(E$25<RMMMG_2023,RMMMG_2023,E$25)),2024,IF(CP=\"329.03\",IF(E$25<RMMMG32903_2024,RMMMG32903_2024,E$25),IF(E$25<RMMMG_2024,RMMMG_2024,E$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2022,RMMMG32903_2022,F$25),IF(F$25<RMMMG_2022,RMMMG_2022,F$25)),2023,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2023,RMMMG32903_2023,F$25),IF(F$25<RMMMG_2023,RMMMG_2023,F$25)),2024,IF(CP=\"329.03\",IF(F$25<RMMMG32903_2024,RMMMG32903_2024,F$25),IF(F$25<RMMMG_2024,RMMMG_2024,F$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2022,RMMMG32903_2022,G$25),IF(G$25<RMMMG_2022,RMMMG_2022,G$25)),2023,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2023,RMMMG32903_2023,G$25),IF(G$25<RMMMG_2023,RMMMG_2023,G$25)),2024,IF(CP=\"329.03\",IF(G$25<RMMMG32903_2024,RMMMG32903_2024,G$25),IF(G$25<RMMMG_2024,RMMMG_2024,G$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2022,RMMMG32903_2022,H$25),IF(H$25<RMMMG_2022,RMMMG_2022,H$25)),2023,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2023,RMMMG32903_2023,H$25),IF(H$25<RMMMG_2023,RMMMG_2023,H$25)),2024,IF(CP=\"329.03\",IF(H$25<RMMMG32903_2024,RMMMG32903_2024,H$25),IF(H$25<RMMMG_2024,RMMMG_2024,H$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2022,RMMMG32903_2022,I$25),IF(I$25<RMMMG_2022,RMMMG_2022,I$25)),2023,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2023,RMMMG32903_2023,I$25),IF(I$25<RMMMG_2023,RMMMG_2023,I$25)),2024,IF(CP=\"329.03\",IF(I$25<RMMMG32903_2024,RMMMG32903_2024,I$25),IF(I$25<RMMMG_2024,RMMMG_2024,I$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2022,RMMMG32903_2022,J$25),IF(J$25<RMMMG_2022,RMMMG_2022,J$25)),2023,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2023,RMMMG32903_2023,J$25),IF(J$25<RMMMG_2023,RMMMG_2023,J$25)),2024,IF(CP=\"329.03\",IF(J$25<RMMMG32903_2024,RMMMG32903_2024,J$25),IF(J$25<RMMMG_2024,RMMMG_2024,J$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2022,RMMMG32903_2022,K$25),IF(K$25<RMMMG_2022,RMMMG_2022,K$25)),2023,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2023,RMMMG32903_2023,K$25),IF(K$25<RMMMG_2023,RMMMG_2023,K$25)),2024,IF(CP=\"329.03\",IF(K$25<RMMMG32903_2024,RMMMG32903_2024,K$25),IF(K$25<RMMMG_2024,RMMMG_2024,K$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2022,RMMMG32903_2022,L$25),IF(L$25<RMMMG_2022,RMMMG_2022,L$25)),2023,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2023,RMMMG32903_2023,L$25),IF(L$25<RMMMG_2023,RMMMG_2023,L$25)),2024,IF(CP=\"329.03\",IF(L$25<RMMMG32903_2024,RMMMG32903_2024,L$25),IF(L$25<RMMMG_2024,RMMMG_2024,L$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2022,RMMMG32903_2022,M$25),IF(M$25<RMMMG_2022,RMMMG_2022,M$25)),2023,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2023,RMMMG32903_2023,M$25),IF(M$25<RMMMG_2023,RMMMG_2023,M$25)),2024,IF(CP=\"329.03\",IF(M$25<RMMMG32903_2024,RMMMG32903_2024,M$25),IF(M$25<RMMMG_2024,RMMMG_2024,M$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2022,RMMMG32903_2022,N$25),IF(N$25<RMMMG_2022,RMMMG_2022,N$25)),2023,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2023,RMMMG32903_2023,N$25),IF(N$25<RMMMG_2023,RMMMG_2023,N$25)),2024,IF(CP=\"329.03\",IF(N$25<RMMMG32903_2024,RMMMG32903_2024,N$25),IF(N$25<RMMMG_2024,RMMMG_2024,N$25)))","v":"Complétez"},{"$f":"_xlfn.SWITCH(Année_ref,2022,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2022,RMMMG32903_2022,O$25),IF(O$25<RMMMG_2022,RMMMG_2022,O$25)),2023,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2023,RMMMG32903_2023,O$25),IF(O$25<RMMMG_2023,RMMMG_2023,O$25)),2024,IF(CP=\"329.03\",IF(O$25<RMMMG32903_2024,RMMMG32903_2024,O$25),IF(O$25<RMMMG_2024,RMMMG_2024,O$25)))","v":"Complétez"}]
[null,null,"Brut avec indexation(s) temps plein",{"$f":"D26","v":"Complétez"},{"$f":"IF(D23=\"Complétez\",E23,IF(Mois_index=\"Aucune\",E$26,IF(E16=\"\",E26,D27*1.02)))","v":"Complétez"},"Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez","Complétez"]
[null,null,"Sursalaires",{"$nulls":12},{"$f":"SUM(D28:O28)","v":{"v":0,"d":"0.00"}}]
[null,null,"Double pécule de vacances",{"$f":"IF(AND(D$21=MONTH($I$13),D$23=\"Complétez\"),\"Complétez\",IF(D$21=MONTH($I$13),IF($I$6=Ouvrier,\"\",0.92*D$23),\"\"))","v":""},"","","","","","Complétez","","","","","",{"$f":"SUM(D29:O29)","v":{"v":0,"d":"0.00"}}]
[null,null,"Prime de fin d'année",{"$nulls":11},{"$f":"IF(OR($M$23=\"Complétez\",$O$23=\"Complétez\"),0,\n_xlfn.SWITCH(PFA_Association,\nPFA_Aucune,0,\nPFA_ISP_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*(part_fixe_non_indexée_PFA_ISPRBC+Part_fixe_2021_PFA_ISPRBC*POWER(1.02,TotalIndex))+(30%*$M$22),\nPFA_CFISPA_AViQ,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*((Part_fixe_2021_PFA_1_CFISPA+Part_fixe_2021_PFA_2_3_CFISPA)*POWER(1.02,TotalIndex))+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_CISP_W__CRIs__MIRE,IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(AVERAGE(D19:O19)/Régime_de_travail_temps_plein)*AVERAGE(D20:O20)*Part_fixe_2021_CISP_CRI_MIRE*POWER(1.02,TotalIndex)),\nPFA_ILI__SETIS__Interfédé__InterMire__PMTIC__AES,(IF((AVERAGE(D19:O19)/Régime_de_travail_temps_plein)<0.3,0,(SUM(D19:O19)/12/Régime_de_travail_temps_plein)*SUM(D20:O20)/12*Part_fixe_2021_PFA_ILI_AUTRES*POWER(1.02,TotalIndex))),\nPFA_Fonction_publique_RW,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPRW*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPCF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*SUM(D20:L20)/9*Part_fixe_2021_PFA_FPFEDBASE*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_fédérale_PLUS,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*Part_fixe_2021_PFA_FPFEDPLUS*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_CoCoF,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPCOCOF*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\nPFA_Fonction_publique_RBC,(AVERAGE(D19:L19)/Régime_de_travail_temps_plein)*AVERAGE(D20:L20)*Part_fixe_2021_PFA_FPRBC*POWER(1.02,TotalIndex)+AVERAGE(D20:L20)*2.5%*12*$M$22,\n_13ème_mois,(IF(AND($P$19/Régime_de_travail_temps_plein=1,$P$20=1),$O$23,IF($P$20<=3/12,0,(AVERAGE($E$22:$O$22))))),\nPFA_Autre,\"Complétez\",\"\",\"\"\n))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D30:O30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Indemnité de rupture compensatoire de préavis éventuelle",{"$nulls":12},{"$f":"SUM(D31:O31)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre prime donnant lieu à cotisations patronales",{"$nulls":5},0,{"$nulls":6},{"$f":"SUM(D32:O32)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si ACS, APE en RBC",null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*108%*Tx_coti_O),\n(SUM(D$31:F$31)*108%*Tx_coti_O_plus10))),\n(((SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(D$31:F$31)*Tx_coti_E),(SUM(D$31:F$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*108%*Tx_coti_O),\n(SUM(G$31:I$31)*108%*Tx_coti_O_plus10))),\n(((SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(G$31:I$31)*Tx_coti_E),(SUM(G$31:I$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*108%*Tx_coti_O),\n(SUM(J$31:L$31)*108%*Tx_coti_O_plus10))),\n(((SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28))*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(J$31:L$31)*Tx_coti_E),(SUM(J$31:L$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(Année_ref<2022,IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))))),IF(AND($O$5<>\"ACS\",$O$5<>\"APE en RBC\"),0,\nIF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\"),\nIF($I$6=Ouvrier,\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+$O$30)*108%*Tx_coti_CoSub_O)+\nIF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*108%*Tx_coti_O),\n(SUM(M$31:O$31)*108%*Tx_coti_O_plus10))),\n(((SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+O$30)*Tx_coti_CoSub_E)+IF(Plus_de_10_trav=\"Moins de 10\",(SUM(M$31:O$31)*Tx_coti_E),(SUM(M$31:O$31)*Tx_coti_E_plus10)))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales si Étudiant",null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))* Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($O$5=ÉTUDIANT·E,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*Cot_patr_étudiant,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales taux plein",null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O_plus10),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*108%*(Tx_coti_O),\n(SUM(D$23:F$23)+SUM(D$32:F$32)+SUM(D$28:F$28)+SUM(D$31:F$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O_plus10),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*108%*(Tx_coti_O),\n(SUM(G$23:I$23)+SUM(G$32:I$32)+SUM(G$28:I$28)+SUM(G$31:I$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O_plus10),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*108%*(Tx_coti_O),\n(SUM(J$23:L$23)+SUM(J$32:L$32)+SUM(J$28:L$28)+SUM(J$31:L$31))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"Non\",$O$5=\"PTP BXL\", $O$5=\"PTP W\", $O$5=\"PTP CG\",$O$5=\"MARIBEL\",$O$5=\"BVA\",$O$5=\"APE en RW\"),\nIF(Plus_de_10_trav=\"10 et plus\",\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O_plus10),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E_plus10)),\nIF($I$6=Ouvrier,(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*108%*(Tx_coti_O),\n(SUM(M$23:O$23)+SUM(M$32:O$32)+SUM(M$28:O$28)+SUM(M$31:O$31)++IF($O$30=\"Complétez\",0,$O$30))*(Tx_coti_E))),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisations patronales avant réductions y compris cotisations au Fonds 4S",null,null,{"$f":"SUM(F33:F35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I33:I35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L33:L35)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O33:O35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D36:O36)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <25 ans","Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,3,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,6,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,9,30),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}},"Trim PTP",{"$f":"IF(LEFT($O$5,3)<>\"PTP\",0,ROUNDUP((_xlfn.DAYS(DATE(Année_ref,12,31),$O$11))/(13*7),0))","v":0},{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF($O$9=\"<25 ans\",IF($E$37<6,-1000,IF(AND($E$37>5,$E$37<10),-400,0))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP <45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"<45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<10),-400,0)),\nIF(AND($O$9=\"<45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<10,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisations patronales si PTP ≥45 ans",null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(AND(Année_ref>2020,$I$5=\"Wallonie\"),0,IF(IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)=FALSE,0,IF(OR($O$5=PTP_BXL,$O$5=PTP_CG),IF(AND($O$9=\"≥45 ans\",$O$10=\"≥12 mois\"),\nIF($E$37<6,-1000,\nIF(AND($E$37>5,$E$37<14),-400,0)),\nIF(AND($O$9=\"≥45 ans\",$O$10=\"≥24 mois\"),\nIF($E$37<14,-1000,\n))),0)))","v":{"v":0,"d":"0.00"}}]
[null,null,"Jours donnant lieu à rémunération à corriger en fonction du RT/sem [5 ou 6] y compris JF",{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,D$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,D$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,E$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,E$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,F$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,F$21+1,FALSE))","v":{"v":23,"d":"23.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,G$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,G$21+1,FALSE))","v":{"v":19,"d":"19.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,H$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,H$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,I$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,I$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,J$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,J$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,K$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,K$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,L$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,L$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,M$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,M$21+1,FALSE))","v":{"v":22,"d":"22.00"}},{"$f":"IF($I$8=5,VLOOKUP(Année_ref,Paramètres!$A$89:$M$92,N$21+1,FALSE),VLOOKUP(Année_ref,Paramètres!$A$95:$M$98,N$21+1,FALSE))","v":{"v":20,"d":"20.00"}},{"$f":"IF($I$8=5,IF(Année_ref=2020,23,\nIF(Année_ref=2021,23,IF(Année_ref=2022,23))),\nIF(Année_ref=2020,27,\nIF(Année_ref=2021,27,IF(Année_ref=2022,28))))","v":false}]
[null,null,"Jours prestés",{"$f":"IF($I$6=\"\",0,IF(AND($I$6=\"Ouvrier\",MONTH($I$13)=D$21),0,ROUND(D$40*D$20*D$19/Régime_de_travail_temps_plein,0)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"µ = fraction de prestation",null,null,{"$f":"IF(SUM(D$41:F$41)/(13*$I$8)>1,1,SUM(D$41:F$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)/(13*$I$8)>1,1,SUM(G$41:I$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)/(13*$I$8)>1,1,SUM(J$41:L$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)/(13*$I$8)>1,1,SUM(M$41:O$41)/(13*$I$8))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßg = facteur fixe de multiplication GC",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1,\nIF(AND(F$42>=0.55,F$42<0.8),1+((F$42-0.55)),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1,\nIF(AND(I$42>=0.55,I$42<0.8),1+((I$42-0.55)),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1,\nIF(AND(L$42>=0.55,L$42<0.8),1+((L$42-0.55)),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1,\nIF(AND(O$42>=0.55,O$42<0.8),1+((O$42-0.55)),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"ßs = Facteur fixe de multiplication RS",null,null,{"$f":"IF(F$42<0.275,0,IF(F$42<0.55,1.18,\nIF(AND(F$42>=0.55,F$42<0.8),1.18+((F$42-0.55)*0.28),1/F$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42<0.275,0,IF(I$42<0.55,1.18,\nIF(AND(I$42>=0.55,I$42<0.8),1.18+((I$42-0.55)*0.28),1/I$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42<0.275,0,IF(L$42<0.55,1.18,\nIF(AND(L$42>=0.55,L$42<0.8),1.18+((L$42-0.55)*0.28),1/L$42)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42<0.275,0,IF(O$42<0.55,1.18,\nIF(AND(O$42>=0.55,O$42<0.8),1.18+((O$42-0.55)*0.28),1/O$42)))","v":{"v":0,"d":"0.00"}}]
[null,null,"S= Salaire trimestriel de référence",null,null,{"$f":"IF(SUM(D$41:F$41)=0,0,F$46*(13*$I$8/SUM(D$41:F$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(G$41:I$41)=0,0,I$46*(13*$I$8/SUM(G$41:I$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(J$41:L$41)=0,0,L$46*(13*$I$8/SUM(J$41:L$41)))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(SUM(M$41:O$41)=0,0,O$46*(13*$I$8/SUM(M$41:O$41)))","v":{"v":0,"d":"0.00"}}]
[null,null,"W= Masse salariale trimestrielle",null,null,{"$f":"SUM(D$23:F$23)+SUM(D$28:F$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(G$23:I$23)+SUM(G$28:I$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(J$23:L$23)+SUM(J$28:L$28)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(M$23:O$23)+SUM(M$28:O$28)+IF($O$30=\"Complétez\",0,$O$30)","v":{"v":0,"d":"0.00"}}]
[null,null,"Cotisation patronale disponible – Maribel",null,null,{"$f":"IF(F$42>0.49,\nIF(Année_ref=2020,MAX((F$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((F$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((F$35-Réd_MS_2022),0),MAX(F$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(I$42>0.49,\nIF(Année_ref=2020,MAX((I$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((I$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((I$35-Réd_MS_2022),0),MAX(I$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$42>0.49,\nIF(Année_ref=2020,MAX((L$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((L$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((L$35-Réd_MS_2022),0),MAX(L$35,0)))\n),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(O$42>0.49,\nIF(Année_ref=2020,MAX((O$35-Réd_MS_2020),0),IF(Année_ref=2021,MAX((O$35-Réd_MS_2021),0),IF(Année_ref=2022,MAX((O$35-Réd_MS_2022),0),MAX(O$35,0)))\n),0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction structurelle",null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE en RBC\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-F$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2020)<0,0,Coeff_HS*(F$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-F$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2021)<0,0,Coeff_HS*(F$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-F$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-F$45))+\nIF(Coeff_HS*(F$46-Borne_HS_2022)<0,0,Coeff_HS*(F$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-I$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2020)<0,0,Coeff_HS*(I$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-I$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2021)<0,0,Coeff_HS*(I$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-I$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-I$45))+\nIF(Coeff_HS*(I$46-Borne_HS_2022)<0,0,Coeff_HS*(I$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-L$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2020)<0,0,Coeff_HS*(L$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-L$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2021)<0,0,Coeff_HS*(L$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-L$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-L$45))+\nIF(Coeff_HS*(L$46-Borne_HS_2022)<0,0,Coeff_HS*(L$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(OR($O$5=\"ACS\",$O$5=\"APE\",LEFT($O$5,3)=\"PTP\"),0,\nIF(Année_ref=2020,\nForfait_2020+\nIF(Coeff_BS*(Borne_BS_2020-O$45)<0,0,Forfait_2020+Coeff_BS*(Borne_BS_2020-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2020)<0,0,Coeff_HS*(O$46-Borne_HS_2020)),\nIF(Année_ref=2021,\nForfait_2021+\nIF(Coeff_BS*(Borne_BS_2021-O$45)<0,0,Forfait_2021+Coeff_BS*(Borne_BS_2021-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2021)<0,0,Coeff_HS*(O$46-Borne_HS_2021)),\nIF(Année_ref=2022,Forfait_2022+\nIF(Coeff_BS*(Borne_BS_2022-O$45)<0,0,Forfait_2022+Coeff_BS*(Borne_BS_2022-O$45))+\nIF(Coeff_HS*(O$46-Borne_HS_2022)<0,0,Coeff_HS*(O$46-Borne_HS_2022)),0))))","v":{"v":0,"d":"0.00"}}]
[null,null,"Estimation réduction structurelle avec fraction de prestation",null,null,{"$f":"-IF($I$8=0,0,IF(F$48*F$44*F$42<F$47,F$48*F$44*F$42,F$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(I$48*I$44*I$42<I$47,I$48*I$44*I$42,I$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(L$48*L$44*L$42<L$47,L$48*L$44*L$42,L$47))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF($I$8=0,0,-IF(O$48*O$44*O$42<O$47,O$48*O$44*O$42,O$47))","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D49:O49)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP pleine",null,null,{"$f":"SUM(F37:F39)*F$42*F$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(I37:I39)*I$42*I$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(L37:L39)*L$42*L$43","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUM(O37:O39)*O$42*O$43","v":{"v":0,"d":"0.00"}}]
[null,null,"Réduction cotisation patronales PTP adaptée au montant disponible",null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(F$36+F$49<-F$50,-(F$36+F$49),F$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(I$36+I$49<-I$50,-(I$36+I$49),I$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(L$36+L$49<-L$50,-(L$36+L$49),L$50),0)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(LEFT($O$5,3)=\"PTP\",IF(O$36+O$49<-O$50,-(O$36+O$49),O$50),0)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D51:O51)","v":{"v":0,"d":"0.00"}}]
[null,null,"Réductions ou Activations Aides à l'emploi à partir du 1-10-2017 [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Réductions ou Activations découlant des systèmes précédents [montant négatif]",{"$nulls":12},{"v":0,"d":"0.00"}]
[null,null,"Déplacements domicile lieu de travail",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},"<= Si forfait annuel, encodez ici"]
[null,null,"Remboursement forfaitaire de frais figurant sur la fiche de paie",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$55)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Remboursement forfaitaire de frais dédiés (gsm, internet… figurant sur la fiche de paie)",{"v":0,"d":"0.00"},{"$f":"IF(MONTH($I$13)=E$21,0,$D$56)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"Nombre titres-repas [régime 5 jours; à corriger pour rég. 6 jours et vérifier pour <38h]",{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),\n2022,IF(MONTH($I$13)=D$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*D$20,0)),2023,IF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)),2024,\nIF(MONTH($I$13)=D$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*D$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)),\n2022,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2023,IF(MONTH($I$13)=E$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*E$20,0)),2024,\nIF(MONTH($I$13)=E$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*E$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)),\n2022,IF(MONTH($I$13)=F$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*F$20,0)),2023,IF(MONTH($I$13)=F$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*F$20,0)),2024,\nIF(MONTH($I$13)=F$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*F$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),\n2022,IF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)),2023,IF(MONTH($I$13)=G$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*G$20,0)),2024,\nIF(MONTH($I$13)=G$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*G$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)),\n2022,IF(MONTH($I$13)=H$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*H$20,0)),2023,IF(MONTH($I$13)=H$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*H$20,0)),2024,\nIF(MONTH($I$13)=H$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*H$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),\n2022,IF(MONTH($I$13)=I$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*I$20,0)),2023,IF(MONTH($I$13)=I$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*I$20,0)),2024,\nIF(MONTH($I$13)=I$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*I$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=J$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*J$20,0)),\n2022,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2023,IF(MONTH($I$13)=J$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*J$20,0)),2024,\nIF(MONTH($I$13)=J$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*J$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=K$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*K$20,0)),\n2022,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2023,IF(MONTH($I$13)=K$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*K$20,0)),2024,\nIF(MONTH($I$13)=K$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*K$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),\n2022,IF(MONTH($I$13)=L$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*L$20,0)),2023,IF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)),2024,\nIF(MONTH($I$13)=L$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*L$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),\n2022,IF(MONTH($I$13)=M$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*M$20,0)),2023,IF(MONTH($I$13)=M$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*M$20,0)),2024,\nIF(MONTH($I$13)=M$21,0,ROUNDUP(23*$D19/Régime_de_travail_temps_plein*M$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),\n2022,IF(MONTH($I$13)=N$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*N$20,0)),2023,IF(MONTH($I$13)=N$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*N$20,0)),2024,\nIF(MONTH($I$13)=N$21,0,ROUNDUP(19*$D19/Régime_de_travail_temps_plein*N$20,0)))))","v":0},{"$f":"IF(Part_patronale_TR=0,0,IF($I$7=0,0,_xlfn.SWITCH(Année_ref,\n2021,IF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)),\n2022,IF(MONTH($I$13)=O$21,0,ROUNDUP(22*$D19/Régime_de_travail_temps_plein*O$20,0)),2023,IF(MONTH($I$13)=O$21,0,ROUNDUP(20*$D19/Régime_de_travail_temps_plein*O$20,0)),2024,\nIF(MONTH($I$13)=O$21,0,ROUNDUP(21*$D19/Régime_de_travail_temps_plein*O$20,0)))))","v":0}]
[null,null,"Part patronale sur titres-repas",{"$f":"IF(Part_patronale_TR=0,0,Part_patronale_TR*D$57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(D58:O58)","v":{"v":0,"d":"0.00"}}]
[null,null,"Part patronale sur autre avantage extra-légal (ass. extra-légale, écochèques…)",{"$nulls":12},{"$f":"SUM(D59:O59)","v":{"v":0,"d":"0.00"}}]
[null,null,"Montant des cotisations sur avantage extra-légal",{"$nulls":12},{"$f":"SUM(D60:O60)","v":{"v":0,"d":"0.00"}}]
[null,null,"Pécule de sortie éventuel",{"$nulls":12},{"$f":"SUM(D61:O61)","v":{"v":0,"d":"0.00"}}]
[null,null,"Autre",{"$nulls":12},{"$f":"SUM(D62:O62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Coût total",{"$f":"SUM(P22:P62)","v":{"v":0,"d":"0.00"}}]
[{"$nulls":14},"Brut total",{"$f":"P22+P28+P29+P30+P31+P32+P61","v":{"v":0,"d":"0.00"}}]
[]
[null,null,{"$f":"\"Part de la facture vacances ouvriers ONSS à payer en 04-\"&Année_ref+1& \" [ouvriers uniquement]\"","v":"Part de la facture vacances ouvriers ONSS à payer en 04-2024 [ouvriers uniquement]"},{"$nulls":12},{"$f":"IF($I$6=Ouvrier,(P22+P23+P30+P31+P32)*48/52*108%*10.27%,0)","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"Produits",{"$f":"Paramètres!C115","v":"00:00:00"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","TOTAL"]
[null,null,"Subventions à l'emploi ACS… à compléter [APE s'encode dans la feuille de synthèse]",{"$nulls":12},{"$f":"SUM(D69:O69)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.02",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*D19/Régime_de_travail_temps_plein*D20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*E19/Régime_de_travail_temps_plein*E20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*F19/Régime_de_travail_temps_plein*F20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*G19/Régime_de_travail_temps_plein*G20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*H19/Régime_de_travail_temps_plein*H20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*I19/Régime_de_travail_temps_plein*I20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*J19/Régime_de_travail_temps_plein*J20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*K19/Régime_de_travail_temps_plein*K20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*L19/Régime_de_travail_temps_plein*L20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*M19/Régime_de_travail_temps_plein*M20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*N19/Régime_de_travail_temps_plein*N20,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.02\"),VLOOKUP('Données association'!$B$3,Paramètres!$I$29:$J$33,2,FALSE)/12*O19/Régime_de_travail_temps_plein*O20,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel 329.03",{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*D20/Régime_de_travail_temps_plein*D21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*E20/Régime_de_travail_temps_plein*E21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*F20/Régime_de_travail_temps_plein*F21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*G20/Régime_de_travail_temps_plein*G21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*H20/Régime_de_travail_temps_plein*H21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*I20/Régime_de_travail_temps_plein*I21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*J20/Régime_de_travail_temps_plein*J21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*K20/Régime_de_travail_temps_plein*K21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*L20/Régime_de_travail_temps_plein*L21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*M20/Régime_de_travail_temps_plein*M21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*N20/Régime_de_travail_temps_plein*N21,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF(AND($O$5=\"Maribel\",CP=\"329.03\"),VLOOKUP(Paramètres!$I$42:$J$46,Année_ref,2,FALSE)/12*O20/Régime_de_travail_temps_plein*O21,0)","v":{"v":0,"d":"0.00"}}]
[null,null,"Subvention Maribel [Valeur comptable ≠ avances du Fonds]",{"$f":"SUM(D$70:D$71)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E$70:E$71)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(SUM(D72:O72)>(P22+P29+P30+P36+P49+P54),(P22+P29+P30+P36+P49+P54), SUM(D72:O72))","v":{"v":0,"d":"0.00"}},"<=Ajusté aux dépenses admissibles"]
[null,null,"Autres subventions",{"$nulls":12},{"$f":"SUM(D73:O73)","v":{"v":0,"d":"0.00"}}]
[null,null,"La réforme APE est entrée en vigueur le 1-01-2022; la subvention est désormais globale pour l'association et doit être indiquée dans la feuille de synthèse.",{"$nulls":12},{"$f":"SUM(P69:P73)","v":{"v":0,"d":"0.00"}}]
[]
["INSTRUCTIONS"]
["Seules les cases vertes et orangées sont modifiables."]
["Le remplissage des cases vertes clair est indispensable aux calculs."]
["Il n'est nécessaire de modifier les cases vert sombres que si vos montants ne correspondent pas aux données."]
[]
["NOTE IMPORTANTE SUR LES BARÈMES"]
["Si vous n'appliquez aucun barème ou des barèmes spécifiques à votre association, "]
["=> vous devez choisir \"Autres\" dans les Données association\";"]
["=> vous devez choisir \"Autre\" pour l'échelon du travailleur;"]
["=> vous devez compléter toutes les cases vert sombre correspondant au brut mensuel pour chaque mois de l'année. "]
["Les augmentations liées à l'ancienneté ne sont pas automatiquement prises en compte."]