{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Année","Export CEF"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Année","index":0,"n_rows":56,"n_cols":73,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,13,1,17],[4,3,4,4],[0,6,0,7]]}
[null,null,null,"CEForestier",null,null,"Exercice:"]
[null,null,null,"Frais de personnel",null,null,null,"Elément d'exploitation",null,null,null,null,null,"Remplir les case en vert clair",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formulaire de calcul"]
[]
[null,"Fonction",null,null,null,null,"Garde forest.",null,"Garde forest.",null,"Garde forest.",null,"Garde forest.",null,"Bûcheron",null,"Bûcheron",null,"Bûcheron",null,"Atelier",null,"Autre",null,"Bûcheron",null,"Apprenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAUX"]
[1,"Salaire brut ",null,"Saisir le nom",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G F/P"]
[null,"   a) sans alloc. Fam., mais vacances, jours fériés,"]
[null,"       13e sal., suppl. de lieu et dédomm. Intemp. inclus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G7+I7+K7+M7+O7+Q7+S7+U7+W7+Y7","v":0}]
[null,"   b) Part; indemnité perte de gains (comme 2a)",null,null,null,null,0,null,null,null,{"$f":"K13","v":0},null,{"$f":"M13","v":0},null,{"$f":"O13","v":0},null,{"$f":"Q13","v":0},null,{"$f":"S13","v":0},null,{"$f":"U13","v":0},null,{"$f":"W13","v":0},null,{"$f":"Y13","v":0},null,0,null,{"$f":"AC13","v":0},null,{"$f":"AE13","v":0},null,{"$f":"AG13","v":0},null,{"$f":"AI13","v":0},null,{"$f":"AK13","v":0},null,{"$f":"AM13","v":0},null,{"$f":"AO13","v":0},null,{"$f":"AQ13","v":0},null,{"$f":"AS13","v":0},null,{"$f":"AU13","v":0},null,{"$f":"AW13","v":0},null,{"$f":"AY13","v":0},null,{"$f":"BA13","v":0},null,{"$f":"BC13","v":0},null,{"$f":"BE13","v":0},null,{"$f":"BG13","v":0},null,{"$f":"BI13","v":0},null,{"$f":"BK13","v":0},null,{"$f":"BM13","v":0},null,{"$f":"BO13","v":0},null,{"$f":"BQ13","v":0},null,{"$f":"BS13","v":0},{"$f":"G8+I8+K8+M8+O8+Q8+S8+U8+W8+Y8","v":0}]
[null,"   c) Part; indemnité acc. ou maladie (comme 2b+2c)  ",null,null,null,null,0,null,null,null,{"$f":"K14+K15","v":0},null,{"$f":"M14+M15","v":0},null,{"$f":"O14+O15","v":0},null,0,null,0,null,{"$f":"U14+U15","v":0},null,{"$f":"W14+W15","v":0},null,{"$f":"Y14+Y15","v":0},null,{"$f":"AA14+AA15","v":0},null,{"$f":"AC14+AC15","v":0},null,{"$f":"AE14+AE15","v":0},null,{"$f":"AG14+AG15","v":0},null,{"$f":"AI14+AI15","v":0},null,{"$f":"AK14+AK15","v":0},null,{"$f":"AM14+AM15","v":0},null,{"$f":"AO14+AO15","v":0},null,{"$f":"AQ14+AQ15","v":0},null,{"$f":"AS14+AS15","v":0},null,{"$f":"AU14+AU15","v":0},null,{"$f":"AW14+AW15","v":0},null,{"$f":"AY14+AY15","v":0},null,{"$f":"BA14+BA15","v":0},null,{"$f":"BC14+BC15","v":0},null,{"$f":"BE14+BE15","v":0},null,{"$f":"BG14+BG15","v":0},null,{"$f":"BI14+BI15","v":0},null,{"$f":"BK14+BK15","v":0},null,{"$f":"BM14+BM15","v":0},null,{"$f":"BO14+BO15","v":0},null,{"$f":"BQ14+BQ15","v":0},null,{"$f":"BS14+BS15","v":0},{"$f":"G9+I9+K9+M9+O9+Q9+S9+U9+W9+Y9","v":0}]
[null,"   Total"," (= ligne de saisie du salaire brut)",null,null,null,{"$f":"SUM(G7:G9)","v":0},null,{"$f":"SUM(I7:I9)","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(Y7:Y9)","v":0},null,{"$f":"SUM(AA7:AA9)","v":0},null,{"$f":"SUM(AC7:AC9)","v":0},null,{"$f":"SUM(AE7:AE9)","v":0},null,{"$f":"SUM(AG7:AG9)","v":0},null,{"$f":"SUM(AI7:AI9)","v":0},null,{"$f":"SUM(AK7:AK9)","v":0},null,{"$f":"SUM(AM7:AM9)","v":0},null,{"$f":"SUM(AO7:AO9)","v":0},null,{"$f":"SUM(AQ7:AQ9)","v":0},null,{"$f":"SUM(AS7:AS9)","v":0},null,{"$f":"SUM(AU7:AU9)","v":0},null,{"$f":"SUM(AW7:AW9)","v":0},null,{"$f":"SUM(AY7:AY9)","v":0},null,{"$f":"SUM(BA7:BA9)","v":0},null,{"$f":"SUM(BC7:BC9)","v":0},null,{"$f":"SUM(BE7:BE9)","v":0},null,{"$f":"SUM(BG7:BG9)","v":0},null,{"$f":"SUM(BI7:BI9)","v":0},null,{"$f":"SUM(BK7:BK9)","v":0},null,{"$f":"SUM(BM7:BM9)","v":0},null,{"$f":"SUM(BO7:BO9)","v":0},null,{"$f":"SUM(BQ7:BQ9)","v":0},null,{"$f":"SUM(BS7:BS9)","v":0},{"$f":"G10+I10+K10+M10+O10+Q10+S10+U10+W10+Y10+AA10+AC10+AE10+AG10+AI10+AK10+AM10+AO10+AQ10+AS10+AU10+AW10+AY10+BA10+BC10+BE10+BG10+BI10+BK10+BM10+BO10+BQ10+BS10","v":0},100]
[]
["2.","Remboursements "]
[null,"   a) Accident professionnel ",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"G13+I13+K13+M13+O13+Q13+S13+U13+W13+Y13","v":0}]
[null,"   b) Indemnité journalière accident   SUVA     ",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"G14+I14+K14+M14+O14+Q14+S14+U14+W14+Y14","v":0}]
[null,"   c) Indemnité journalière maladie          ",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"G15+I15+K15+M15+O15+Q15+S15+U15+W15+Y15","v":0}]
[null,"   d) Intempéries",null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,{"$f":"G16+I16+K16+M16+O16+Q16+S16+U16+W16+Y16","v":0}]
[null,"   Total",null,"",null,null,{"$f":"SUM(G13:G16)","v":0},null,{"$f":"SUM(I13:I16)","v":0},null,{"$f":"SUM(K13:K16)","v":0},null,{"$f":"SUM(M13:M16)","v":0},null,{"$f":"SUM(O13:O16)","v":0},null,{"$f":"SUM(Q13:Q16)","v":0},null,{"$f":"SUM(S13:S16)","v":0},null,{"$f":"SUM(U13:U16)","v":0},null,{"$f":"SUM(W13:W16)","v":0},null,{"$f":"SUM(Y13:Y16)","v":0},null,{"$f":"SUM(AA13:AA16)","v":0},null,{"$f":"SUM(AC13:AC16)","v":0},null,{"$f":"SUM(AE13:AE16)","v":0},null,{"$f":"SUM(AG13:AG16)","v":0},null,{"$f":"SUM(AI13:AI16)","v":0},null,{"$f":"SUM(AK13:AK16)","v":0},null,{"$f":"SUM(AM13:AM16)","v":0},null,{"$f":"SUM(AO13:AO16)","v":0},null,{"$f":"SUM(AQ13:AQ16)","v":0},null,{"$f":"SUM(AS13:AS16)","v":0},null,{"$f":"SUM(AU13:AU16)","v":0},null,{"$f":"SUM(AW13:AW16)","v":0},null,{"$f":"SUM(AY13:AY16)","v":0},null,{"$f":"SUM(BA13:BA16)","v":0},null,{"$f":"SUM(BC13:BC16)","v":0},null,{"$f":"SUM(BE13:BE16)","v":0},null,{"$f":"SUM(BG13:BG16)","v":0},null,{"$f":"SUM(BI13:BI16)","v":0},null,{"$f":"SUM(BK13:BK16)","v":0},null,{"$f":"SUM(BM13:BM16)","v":0},null,{"$f":"SUM(BO13:BO16)","v":0},null,{"$f":"SUM(BQ13:BQ16)","v":0},null,{"$f":"SUM(BS13:BS16)","v":0},{"$f":"G17+I17+K17+M17+O17+Q17+S17+U17+W17+Y17+AA17+AC17+AE17+AG17+AI17+AK17+AO17+AQ17+AS17+AU17+AW17+AY17+BA17+BC17+BE17+BG17+BI17+BK17+BM17+BO17+BQ17+BS17","v":0},240]
[]
["4.","Charges sociales (part employeur) "]
[null,"   - AVS / AI /  (1a+1b * %)  (illimité)            ",null,null,"%",null,{"$f":"ROUND(((F20/100)*(G7+G8))*20,0)/20","v":0},{"$f":"F20","v":0},{"$f":"ROUND(((H20/100)*(I7+I8))*20,0)/20","v":0},{"$f":"H20","v":0},{"$f":"ROUND(((J20/100)*(K7+K8))*20,0)/20","v":0},{"$f":"J20","v":0},{"$f":"ROUND(((L20/100)*(M7+M8))*20,0)/20","v":0},{"$f":"L20","v":0},{"$f":"ROUND(((N20/100)*(O7+O8))*20,0)/20","v":0},{"$f":"N20","v":0},{"$f":"ROUND(((P20/100)*(Q7+Q8))*20,0)/20","v":0},{"$f":"P20","v":0},{"$f":"ROUND(((R20/100)*(S7+S8))*20,0)/20","v":0},{"$f":"R20","v":0},{"$f":"ROUND(((T20/100)*(U7+U8))*20,0)/20","v":0},{"$f":"T20","v":0},{"$f":"ROUND(((V20/100)*(W7+W8))*20,0)/20","v":0},{"$f":"V20","v":0},{"$f":"ROUND(((X20/100)*(Y7+Y8))*20,0)/20","v":0},{"$f":"X20","v":0},{"$f":"ROUND(((Z20/100)*(AA7+AA8))*20,0)/20","v":0},{"$f":"Z20","v":0},{"$f":"ROUND(((AB20/100)*(AC7+AC8))*20,0)/20","v":0},{"$f":"AB20","v":0},{"$f":"ROUND(((AD20/100)*(AE7+AE8))*20,0)/20","v":0},{"$f":"AD20","v":0},{"$f":"ROUND(((AF20/100)*(AG7+AG8))*20,0)/20","v":0},{"$f":"AF20","v":0},{"$f":"ROUND(((AH20/100)*(AI7+AI8))*20,0)/20","v":0},{"$f":"AH20","v":0},{"$f":"ROUND(((AJ20/100)*(AK7+AK8))*20,0)/20","v":0},{"$f":"AJ20","v":0},{"$f":"ROUND(((AL20/100)*(AM7+AM8))*20,0)/20","v":0},{"$f":"AL20","v":0},{"$f":"ROUND(((AN20/100)*(AO7+AO8))*20,0)/20","v":0},{"$f":"AN20","v":0},{"$f":"ROUND(((AP20/100)*(AQ7+AQ8))*20,0)/20","v":0},{"$f":"AP20","v":0},{"$f":"ROUND(((AR20/100)*(AS7+AS8))*20,0)/20","v":0},{"$f":"AR20","v":0},{"$f":"ROUND(((AT20/100)*(AU7+AU8))*20,0)/20","v":0},{"$f":"AT20","v":0},{"$f":"ROUND(((AV20/100)*(AW7+AW8))*20,0)/20","v":0},{"$f":"AV20","v":0},{"$f":"ROUND(((AX20/100)*(AY7+AY8))*20,0)/20","v":0},{"$f":"AX20","v":0},{"$f":"ROUND(((AZ20/100)*(BA7+BA8))*20,0)/20","v":0},{"$f":"AZ20","v":0},{"$f":"ROUND(((BB20/100)*(BC7+BC8))*20,0)/20","v":0},{"$f":"BB20","v":0},{"$f":"ROUND(((BD20/100)*(BE7+BE8))*20,0)/20","v":0},{"$f":"BD20","v":0},{"$f":"ROUND(((BF20/100)*(BG7+BG8))*20,0)/20","v":0},{"$f":"BF20","v":0},{"$f":"ROUND(((BH20/100)*(BI7+BI8))*20,0)/20","v":0},{"$f":"BH20","v":0},{"$f":"ROUND(((BJ20/100)*(BK7+BK8))*20,0)/20","v":0},{"$f":"BJ20","v":0},{"$f":"ROUND(((BL20/100)*(BM7+BM8))*20,0)/20","v":0},{"$f":"BL20","v":0},{"$f":"ROUND(((BN20/100)*(BO7+BO8))*20,0)/20","v":0},{"$f":"BN20","v":0},{"$f":"ROUND(((BP20/100)*(BQ7+BQ8))*20,0)/20","v":0},{"$f":"BP20","v":0},{"$f":"ROUND(((BR20/100)*(BS7+BS8))*20,0)/20","v":0},{"$f":"G20+I20+K20+M20+O20+Q20+S20+U20+W20+Y20","v":0}]
[null,"   - Assurance chômage  (1a+1b * %) ",null,null,"%",null,{"$f":"IF((G7+G8)>106800,ROUND((((F21/100)*106800)+((G7+G8-97200)*0.005))*20,0)/20,ROUND(((F21/100)*(G7+G8))*20,0)/20)","v":0},0,{"$f":"IF((I7+I8)>106800,ROUND((((H21/100)*106800)+((I7+I8-97200)*0.005))*20,0)/20,ROUND(((H21/100)*(I7+I8))*20,0)/20)","v":0},0,{"$f":"IF((K7+K8)>106800,ROUND((((J21/100)*106800)+((K7+K8-97200)*0.005))*20,0)/20,ROUND(((J21/100)*(K7+K8))*20,0)/20)","v":0},0,{"$f":"IF((M7+M8)>106800,ROUND((((L21/100)*106800)+((M7+M8-97200)*0.005))*20,0)/20,ROUND(((L21/100)*(M7+M8))*20,0)/20)","v":0},0,{"$f":"IF((O7+O8)>106800,ROUND((((N21/100)*106800)+((O7+O8-97200)*0.005))*20,0)/20,ROUND(((N21/100)*(O7+O8))*20,0)/20)","v":0},0,{"$f":"IF((Q7+Q8)>106800,ROUND((((P21/100)*106800)+((Q7+Q8-97200)*0.005))*20,0)/20,ROUND(((P21/100)*(Q7+Q8))*20,0)/20)","v":0},0,{"$f":"IF((S7+S8)>106800,ROUND((((R21/100)*106800)+((S7+S8-97200)*0.005))*20,0)/20,ROUND(((R21/100)*(S7+S8))*20,0)/20)","v":0},0,{"$f":"IF((U7+U8)>106800,ROUND((((T21/100)*106800)+((U7+U8-97200)*0.005))*20,0)/20,ROUND(((T21/100)*(U7+U8))*20,0)/20)","v":0},0,{"$f":"IF((W7+W8)>106800,ROUND((((V21/100)*106800)+((W7+W8-97200)*0.005))*20,0)/20,ROUND(((V21/100)*(W7+W8))*20,0)/20)","v":0},0,{"$f":"IF((Y7+Y8)>106800,ROUND((((X21/100)*106800)+((Y7+Y8-97200)*0.005))*20,0)/20,ROUND(((X21/100)*(Y7+Y8))*20,0)/20)","v":0},0,{"$f":"IF((AA7+AA8)>106800,ROUND((((Z21/100)*106800)+((AA7+AA8-97200)*0.005))*20,0)/20,ROUND(((Z21/100)*(AA7+AA8))*20,0)/20)","v":0},0,{"$f":"IF((AC7+AC8)>106800,ROUND((((AB21/100)*106800)+((AC7+AC8-97200)*0.005))*20,0)/20,ROUND(((AB21/100)*(AC7+AC8))*20,0)/20)","v":0},0,{"$f":"IF((AE7+AE8)>106800,ROUND((((AD21/100)*106800)+((AE7+AE8-97200)*0.005))*20,0)/20,ROUND(((AD21/100)*(AE7+AE8))*20,0)/20)","v":0},0,{"$f":"IF((AG7+AG8)>106800,ROUND((((AF21/100)*106800)+((AG7+AG8-97200)*0.005))*20,0)/20,ROUND(((AF21/100)*(AG7+AG8))*20,0)/20)","v":0},0,{"$f":"IF((AI7+AI8)>106800,ROUND((((AH21/100)*106800)+((AI7+AI8-97200)*0.005))*20,0)/20,ROUND(((AH21/100)*(AI7+AI8))*20,0)/20)","v":0},0,{"$f":"IF((AK7+AK8)>106800,ROUND((((AJ21/100)*106800)+((AK7+AK8-97200)*0.005))*20,0)/20,ROUND(((AJ21/100)*(AK7+AK8))*20,0)/20)","v":0},0,{"$f":"IF((AM7+AM8)>106800,ROUND((((AL21/100)*106800)+((AM7+AM8-97200)*0.005))*20,0)/20,ROUND(((AL21/100)*(AM7+AM8))*20,0)/20)","v":0},0,{"$f":"IF((AO7+AO8)>106800,ROUND((((AN21/100)*106800)+((AO7+AO8-97200)*0.005))*20,0)/20,ROUND(((AN21/100)*(AO7+AO8))*20,0)/20)","v":0},0,{"$f":"IF((AQ7+AQ8)>106800,ROUND((((AP21/100)*106800)+((AQ7+AQ8-97200)*0.005))*20,0)/20,ROUND(((AP21/100)*(AQ7+AQ8))*20,0)/20)","v":0},0,{"$f":"IF((AS7+AS8)>106800,ROUND((((AR21/100)*106800)+((AS7+AS8-97200)*0.005))*20,0)/20,ROUND(((AR21/100)*(AS7+AS8))*20,0)/20)","v":0},0,{"$f":"IF((AU7+AU8)>106800,ROUND((((AT21/100)*106800)+((AU7+AU8-97200)*0.005))*20,0)/20,ROUND(((AT21/100)*(AU7+AU8))*20,0)/20)","v":0},0,{"$f":"IF((AW7+AW8)>106800,ROUND((((AV21/100)*106800)+((AW7+AW8-97200)*0.005))*20,0)/20,ROUND(((AV21/100)*(AW7+AW8))*20,0)/20)","v":0},0,{"$f":"IF((AY7+AY8)>106800,ROUND((((AX21/100)*106800)+((AY7+AY8-97200)*0.005))*20,0)/20,ROUND(((AX21/100)*(AY7+AY8))*20,0)/20)","v":0},0,{"$f":"IF((BA7+BA8)>106800,ROUND((((AZ21/100)*106800)+((BA7+BA8-97200)*0.005))*20,0)/20,ROUND(((AZ21/100)*(BA7+BA8))*20,0)/20)","v":0},0,{"$f":"IF((BC7+BC8)>106800,ROUND((((BB21/100)*106800)+((BC7+BC8-97200)*0.005))*20,0)/20,ROUND(((BB21/100)*(BC7+BC8))*20,0)/20)","v":0},0,{"$f":"IF((BE7+BE8)>106800,ROUND((((BD21/100)*106800)+((BE7+BE8-97200)*0.005))*20,0)/20,ROUND(((BD21/100)*(BE7+BE8))*20,0)/20)","v":0},0,{"$f":"IF((BG7+BG8)>106800,ROUND((((BF21/100)*106800)+((BG7+BG8-97200)*0.005))*20,0)/20,ROUND(((BF21/100)*(BG7+BG8))*20,0)/20)","v":0},0,{"$f":"IF((BI7+BI8)>106800,ROUND((((BH21/100)*106800)+((BI7+BI8-97200)*0.005))*20,0)/20,ROUND(((BH21/100)*(BI7+BI8))*20,0)/20)","v":0},0,{"$f":"IF((BK7+BK8)>106800,ROUND((((BJ21/100)*106800)+((BK7+BK8-97200)*0.005))*20,0)/20,ROUND(((BJ21/100)*(BK7+BK8))*20,0)/20)","v":0},0,{"$f":"IF((BM7+BM8)>106800,ROUND((((BL21/100)*106800)+((BM7+BM8-97200)*0.005))*20,0)/20,ROUND(((BL21/100)*(BM7+BM8))*20,0)/20)","v":0},0,{"$f":"IF((BO7+BO8)>106800,ROUND((((BN21/100)*106800)+((BO7+BO8-97200)*0.005))*20,0)/20,ROUND(((BN21/100)*(BO7+BO8))*20,0)/20)","v":0},0,{"$f":"IF((BQ7+BQ8)>106800,ROUND((((BP21/100)*106800)+((BQ7+BQ8-97200)*0.005))*20,0)/20,ROUND(((BP21/100)*(BQ7+BQ8))*20,0)/20)","v":0},0,{"$f":"IF((BS7+BS8)>106800,ROUND((((BR21/100)*106800)+((BS7+BS8-97200)*0.005))*20,0)/20,ROUND(((BR21/100)*(BS7+BS8))*20,0)/20)","v":0},0]
[null,"   - Caisse all. Fam. (1a+1b * %) (illimité)                                 ",null,null,"%",null,{"$f":"ROUND(((F22/100)*(G7+G8))*20,0)/20","v":0},0,{"$f":"ROUND(((H22/100)*(I7+I8))*20,0)/20","v":0},0,{"$f":"ROUND(((J22/100)*(K7+K8))*20,0)/20","v":0},0,{"$f":"ROUND(((L22/100)*(M7+M8))*20,0)/20","v":0},0,{"$f":"ROUND(((N22/100)*(O7+O8))*20,0)/20","v":0},0,{"$f":"ROUND(((P22/100)*(Q7+Q8))*20,0)/20","v":0},0,{"$f":"ROUND(((R22/100)*(S7+S8))*20,0)/20","v":0},0,{"$f":"ROUND(((T22/100)*(U7+U8))*20,0)/20","v":0},0,{"$f":"ROUND(((V22/100)*(W7+W8))*20,0)/20","v":0},0,{"$f":"ROUND(((X22/100)*(Y7+Y8))*20,0)/20","v":0},0,{"$f":"ROUND(((Z22/100)*(AA7+AA8))*20,0)/20","v":0},0,{"$f":"ROUND(((AB22/100)*(AC7+AC8))*20,0)/20","v":0},0,{"$f":"ROUND(((AD22/100)*(AE7+AE8))*20,0)/20","v":0},0,{"$f":"ROUND(((AF22/100)*(AG7+AG8))*20,0)/20","v":0},0,{"$f":"ROUND(((AH22/100)*(AI7+AI8))*20,0)/20","v":0},0,{"$f":"ROUND(((AJ22/100)*(AK7+AK8))*20,0)/20","v":0},0,{"$f":"ROUND(((AL22/100)*(AM7+AM8))*20,0)/20","v":0},0,{"$f":"ROUND(((AN22/100)*(AO7+AO8))*20,0)/20","v":0},0,{"$f":"ROUND(((AP22/100)*(AQ7+AQ8))*20,0)/20","v":0},0,{"$f":"ROUND(((AR22/100)*(AS7+AS8))*20,0)/20","v":0},0,{"$f":"ROUND(((AT22/100)*(AU7+AU8))*20,0)/20","v":0},0,{"$f":"ROUND(((AV22/100)*(AW7+AW8))*20,0)/20","v":0},0,{"$f":"ROUND(((AX22/100)*(AY7+AY8))*20,0)/20","v":0},0,{"$f":"ROUND(((AZ22/100)*(BA7+BA8))*20,0)/20","v":0},0,{"$f":"ROUND(((BB22/100)*(BC7+BC8))*20,0)/20","v":0},0,{"$f":"ROUND(((BD22/100)*(BE7+BE8))*20,0)/20","v":0},0,{"$f":"ROUND(((BF22/100)*(BG7+BG8))*20,0)/20","v":0},0,{"$f":"ROUND(((BH22/100)*(BI7+BI8))*20,0)/20","v":0},0,{"$f":"ROUND(((BJ22/100)*(BK7+BK8))*20,0)/20","v":0},0,{"$f":"ROUND(((BL22/100)*(BM7+BM8))*20,0)/20","v":0},0,{"$f":"ROUND(((BN22/100)*(BO7+BO8))*20,0)/20","v":0},0,{"$f":"ROUND(((BP22/100)*(BQ7+BQ8))*20,0)/20","v":0},0,{"$f":"ROUND(((BR22/100)*(BS7+BS8))*20,0)/20","v":0},0]
[null,"   - Coûts adm. AVS/AI (0.3%), individuel",null,null,"%",null,{"$f":"ROUND(((F23/100)*(2*G20))*20,0)/20","v":0},0,{"$f":"ROUND(((H23/100)*(2*I20))*20,0)/20","v":0},0,{"$f":"ROUND(((J23/100)*(2*K20))*20,0)/20","v":0},0,{"$f":"ROUND(((L23/100)*(2*M20))*20,0)/20","v":0},0,{"$f":"ROUND(((N23/100)*(2*O20))*20,0)/20","v":0},0,{"$f":"ROUND(((P23/100)*(2*Q20))*20,0)/20","v":0},0,{"$f":"ROUND(((R23/100)*(2*S20))*20,0)/20","v":0},0,{"$f":"ROUND(((T23/100)*(2*U20))*20,0)/20","v":0},0,{"$f":"ROUND(((V23/100)*(2*W20))*20,0)/20","v":0},0,{"$f":"ROUND(((X23/100)*(2*Y20))*20,0)/20","v":0},0,{"$f":"ROUND(((Z23/100)*(2*AA20))*20,0)/20","v":0},0,{"$f":"ROUND(((AB23/100)*(2*AC20))*20,0)/20","v":0},0,{"$f":"ROUND(((AD23/100)*(2*AE20))*20,0)/20","v":0},0,{"$f":"ROUND(((AF23/100)*(2*AG20))*20,0)/20","v":0},0,{"$f":"ROUND(((AH23/100)*(2*AI20))*20,0)/20","v":0},0,{"$f":"ROUND(((AJ23/100)*(2*AK20))*20,0)/20","v":0},0,{"$f":"ROUND(((AL23/100)*(2*AM20))*20,0)/20","v":0},0,{"$f":"ROUND(((AN23/100)*(2*AO20))*20,0)/20","v":0},0,{"$f":"ROUND(((AP23/100)*(2*AQ20))*20,0)/20","v":0},0,{"$f":"ROUND(((AR23/100)*(2*AS20))*20,0)/20","v":0},0,{"$f":"ROUND(((AT23/100)*(2*AU20))*20,0)/20","v":0},0,{"$f":"ROUND(((AV23/100)*(2*AW20))*20,0)/20","v":0},0,{"$f":"ROUND(((AX23/100)*(2*AY20))*20,0)/20","v":0},0,{"$f":"ROUND(((AZ23/100)*(2*BA20))*20,0)/20","v":0},0,{"$f":"ROUND(((BB23/100)*(2*BC20))*20,0)/20","v":0},0,{"$f":"ROUND(((BD23/100)*(2*BE20))*20,0)/20","v":0},0,{"$f":"ROUND(((BF23/100)*(2*BG20))*20,0)/20","v":0},0,{"$f":"ROUND(((BH23/100)*(2*BI20))*20,0)/20","v":0},0,{"$f":"ROUND(((BJ23/100)*(2*BK20))*20,0)/20","v":0},0,{"$f":"ROUND(((BL23/100)*(2*BM20))*20,0)/20","v":0},0,{"$f":"ROUND(((BN23/100)*(2*BO20))*20,0)/20","v":0},0,{"$f":"ROUND(((BP23/100)*(2*BQ20))*20,0)/20","v":0},0,{"$f":"ROUND(((BR23/100)*(2*BS20))*20,0)/20","v":0},0]
[null,"   - SUVA  acc. prof.  (1a * %), individuel         ",null,null,"%",null,{"$f":"IF(G7<106800,ROUND((((F24/100)*G7))*20,0)/20,ROUND(((F24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(I7<106800,ROUND((((H24/100)*I7))*20,0)/20,ROUND(((H24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(K7<106800,ROUND((((J24/100)*K7))*20,0)/20,ROUND(((J24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(M7<106800,ROUND((((L24/100)*M7))*20,0)/20,ROUND(((L24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(O7<106800,ROUND((((N24/100)*O7))*20,0)/20,ROUND(((N24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(Q7<106800,ROUND((((P24/100)*Q7))*20,0)/20,ROUND(((P24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(S7<106800,ROUND((((R24/100)*S7))*20,0)/20,ROUND(((R24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(U7<106800,ROUND((((T24/100)*U7))*20,0)/20,ROUND(((T24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(W7<106800,ROUND((((V24/100)*W7))*20,0)/20,ROUND(((V24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(Y7<106800,ROUND((((X24/100)*Y7))*20,0)/20,ROUND(((X24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AA7<106800,ROUND((((Z24/100)*AA7))*20,0)/20,ROUND(((Z24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AC7<106800,ROUND((((AB24/100)*AC7))*20,0)/20,ROUND(((AB24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AE7<106800,ROUND((((AD24/100)*AE7))*20,0)/20,ROUND(((AD24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AG7<106800,ROUND((((AF24/100)*AG7))*20,0)/20,ROUND(((AF24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AI7<106800,ROUND((((AH24/100)*AI7))*20,0)/20,ROUND(((AH24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AK7<106800,ROUND((((AJ24/100)*AK7))*20,0)/20,ROUND(((AJ24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AM7<106800,ROUND((((AL24/100)*AM7))*20,0)/20,ROUND(((AL24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AO7<106800,ROUND((((AN24/100)*AO7))*20,0)/20,ROUND(((AN24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AQ7<106800,ROUND((((AP24/100)*AQ7))*20,0)/20,ROUND(((AP24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AS7<106800,ROUND((((AR24/100)*AS7))*20,0)/20,ROUND(((AR24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AU7<106800,ROUND((((AT24/100)*AU7))*20,0)/20,ROUND(((AT24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AW7<106800,ROUND((((AV24/100)*AW7))*20,0)/20,ROUND(((AV24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AY7<106800,ROUND((((AX24/100)*AY7))*20,0)/20,ROUND(((AX24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BA7<106800,ROUND((((AZ24/100)*BA7))*20,0)/20,ROUND(((AZ24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BC7<106800,ROUND((((BB24/100)*BC7))*20,0)/20,ROUND(((BB24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BE7<106800,ROUND((((BD24/100)*BE7))*20,0)/20,ROUND(((BD24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BG7<106800,ROUND((((BF24/100)*BG7))*20,0)/20,ROUND(((BF24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BI7<106800,ROUND((((BH24/100)*BI7))*20,0)/20,ROUND(((BH24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BK7<106800,ROUND((((BJ24/100)*BK7))*20,0)/20,ROUND(((BJ24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BM7<106800,ROUND((((BL24/100)*BM7))*20,0)/20,ROUND(((BL24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BO7<106800,ROUND((((BN24/100)*BO7))*20,0)/20,ROUND(((BN24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BQ7<106800,ROUND((((BP24/100)*BQ7))*20,0)/20,ROUND(((BP24/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BS7<106800,ROUND((((BR24/100)*BS7))*20,0)/20,ROUND(((BR24/100)*(106800))*20,0)/20)","v":0},0]
[null,"   - Maladie",null,null,"%",null,{"$f":"IF(G7<106800,ROUND((((F25/100)*G7))*20,0)/20,ROUND(((F25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(I7<106800,ROUND((((H25/100)*I7))*20,0)/20,ROUND(((H25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(K7<106800,ROUND((((J25/100)*K7))*20,0)/20,ROUND(((J25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(M7<106800,ROUND((((L25/100)*M7))*20,0)/20,ROUND(((L25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(O7<106800,ROUND((((N25/100)*O7))*20,0)/20,ROUND(((N25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(Q7<106800,ROUND((((P25/100)*Q7))*20,0)/20,ROUND(((P25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(S7<106800,ROUND((((R25/100)*S7))*20,0)/20,ROUND(((R25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(U7<106800,ROUND((((T25/100)*U7))*20,0)/20,ROUND(((T25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(W7<106800,ROUND((((V25/100)*W7))*20,0)/20,ROUND(((V25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(Y7<106800,ROUND((((X25/100)*Y7))*20,0)/20,ROUND(((X25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AA7<106800,ROUND((((Z25/100)*AA7))*20,0)/20,ROUND(((Z25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AC7<106800,ROUND((((AB25/100)*AC7))*20,0)/20,ROUND(((AB25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AE7<106800,ROUND((((AD25/100)*AE7))*20,0)/20,ROUND(((AD25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AG7<106800,ROUND((((AF25/100)*AG7))*20,0)/20,ROUND(((AF25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AI7<106800,ROUND((((AH25/100)*AI7))*20,0)/20,ROUND(((AH25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AK7<106800,ROUND((((AJ25/100)*AK7))*20,0)/20,ROUND(((AJ25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AM7<106800,ROUND((((AL25/100)*AM7))*20,0)/20,ROUND(((AL25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AO7<106800,ROUND((((AN25/100)*AO7))*20,0)/20,ROUND(((AN25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AQ7<106800,ROUND((((AP25/100)*AQ7))*20,0)/20,ROUND(((AP25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AS7<106800,ROUND((((AR25/100)*AS7))*20,0)/20,ROUND(((AR25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AU7<106800,ROUND((((AT25/100)*AU7))*20,0)/20,ROUND(((AT25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AW7<106800,ROUND((((AV25/100)*AW7))*20,0)/20,ROUND(((AV25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(AY7<106800,ROUND((((AX25/100)*AY7))*20,0)/20,ROUND(((AX25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BA7<106800,ROUND((((AZ25/100)*BA7))*20,0)/20,ROUND(((AZ25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BC7<106800,ROUND((((BB25/100)*BC7))*20,0)/20,ROUND(((BB25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BE7<106800,ROUND((((BD25/100)*BE7))*20,0)/20,ROUND(((BD25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BG7<106800,ROUND((((BF25/100)*BG7))*20,0)/20,ROUND(((BF25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BI7<106800,ROUND((((BH25/100)*BI7))*20,0)/20,ROUND(((BH25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BK7<106800,ROUND((((BJ25/100)*BK7))*20,0)/20,ROUND(((BJ25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BM7<106800,ROUND((((BL25/100)*BM7))*20,0)/20,ROUND(((BL25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BO7<106800,ROUND((((BN25/100)*BO7))*20,0)/20,ROUND(((BN25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BQ7<106800,ROUND((((BP25/100)*BQ7))*20,0)/20,ROUND(((BP25/100)*(106800))*20,0)/20)","v":0},0,{"$f":"IF(BS7<106800,ROUND((((BR25/100)*BS7))*20,0)/20,ROUND(((BR25/100)*(106800))*20,0)/20)","v":0},0]
[null,"   - SUVA  acc. non prof. Frais adm. inclus (1a * %), pas oblligatoire              ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"   - Caisse de pension (PV)                        ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"   - Indemnité journalières maladie           ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"   - Caisse maladie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"   - Complémentaire accidents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"   - Charges socilaes particulières",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"   - Allocations familiales (prest. Compl. de l'entreprise)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"   Total",null,"",null,null,{"$f":"SUM(G20:G32)","v":0},null,{"$f":"SUM(I20:I32)","v":0},null,{"$f":"SUM(K20:K32)","v":0},null,{"$f":"SUM(M20:M32)","v":0},null,{"$f":"SUM(O20:O32)","v":0},null,{"$f":"SUM(Q20:Q32)","v":0},null,{"$f":"SUM(S20:S32)","v":0},null,{"$f":"SUM(U20:U32)","v":0},null,{"$f":"SUM(W20:W32)","v":0},null,{"$f":"SUM(Y20:Y32)","v":0},null,{"$f":"SUM(AA20:AA32)","v":0},null,{"$f":"SUM(AC20:AC32)","v":0},null,{"$f":"SUM(AE20:AE32)","v":0},null,{"$f":"SUM(AG20:AG32)","v":0},null,{"$f":"SUM(AI20:AI32)","v":0},null,{"$f":"SUM(AK20:AK32)","v":0},null,{"$f":"SUM(AM20:AM32)","v":0},null,{"$f":"SUM(AO20:AO32)","v":0},null,{"$f":"SUM(AQ20:AQ32)","v":0},null,{"$f":"SUM(AS20:AS32)","v":0},null,{"$f":"SUM(AU20:AU32)","v":0},null,{"$f":"SUM(AW20:AW32)","v":0},null,{"$f":"SUM(AY20:AY32)","v":0},null,{"$f":"SUM(BA20:BA32)","v":0},null,{"$f":"SUM(BC20:BC32)","v":0},null,{"$f":"SUM(BE20:BE32)","v":0},null,{"$f":"SUM(BG20:BG32)","v":0},null,{"$f":"SUM(BI20:BI32)","v":0},null,{"$f":"SUM(BK20:BK32)","v":0},null,{"$f":"SUM(BM20:BM32)","v":0},null,{"$f":"SUM(BO20:BO32)","v":0},null,{"$f":"SUM(BQ20:BQ32)","v":0},null,{"$f":"SUM(BS20:BS32)","v":0},{"$f":"G33+I33+K33+M33+O33+Q33+S33+U33+W33+Y33+AA33+AC33+AE33+AG33+AI33+AK33+AM33+AO33+AQ33+AS33+AU33+AW33+AY33+BA33+BC33+BE33+BG33+BI33+BK33+BM33+BO33+BQ33+BS33","v":0},101]
[]
["5.","Vacations "]
[null,"   - Repas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G36+I36+K36+M36+O36+Q36+S36+U36+W36+Y36","v":0}]
[null,"   - Frais Km",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G37+I37+K37+M37+O37+Q37+S37+U37+W37+Y37","v":0}]
[null,"   - Divers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G38+I38+K38+M38+O38+Q38+S38+U38+W38+Y38","v":0}]
[null,"   Total",null,"",null,null,{"$f":"SUM(G36:G38)","v":0},null,{"$f":"SUM(I36:I38)","v":0},null,{"$f":"SUM(K36:K38)","v":0},null,{"$f":"SUM(M36:M38)","v":0},null,{"$f":"SUM(O36:O38)","v":0},null,{"$f":"SUM(Q36:Q38)","v":0},null,{"$f":"SUM(S36:S38)","v":0},null,{"$f":"SUM(U36:U38)","v":0},null,{"$f":"SUM(W36:W38)","v":0},null,{"$f":"SUM(Y36:Y38)","v":0},null,{"$f":"SUM(AA36:AA38)","v":0},null,{"$f":"SUM(AC36:AC38)","v":0},null,{"$f":"SUM(AE36:AE38)","v":0},null,{"$f":"SUM(AG36:AG38)","v":0},null,{"$f":"SUM(AI36:AI38)","v":0},null,{"$f":"SUM(AK36:AK38)","v":0},null,{"$f":"SUM(AM36:AM38)","v":0},null,{"$f":"SUM(AO36:AO38)","v":0},null,{"$f":"SUM(AQ36:AQ38)","v":0},null,{"$f":"SUM(AS36:AS38)","v":0},null,{"$f":"SUM(AU36:AU38)","v":0},null,{"$f":"SUM(AW36:AW38)","v":0},null,{"$f":"SUM(AY36:AY38)","v":0},null,{"$f":"SUM(BA36:BA38)","v":0},null,{"$f":"SUM(BC36:BC38)","v":0},null,{"$f":"SUM(BE36:BE38)","v":0},null,{"$f":"SUM(BG36:BG38)","v":0},null,{"$f":"SUM(BI36:BI38)","v":0},null,{"$f":"SUM(BK36:BK38)","v":0},null,{"$f":"SUM(BM36:BM38)","v":0},null,{"$f":"SUM(BO36:BO38)","v":0},null,{"$f":"SUM(BQ36:BQ38)","v":0},null,{"$f":"SUM(BS36:BS38)","v":0},{"$f":"G39+I39+K39+M39+O39+Q39+S39+U39+Y39+AA39+AC39+AE39+AG39+AI39+AK39+AM39+AO39+AQ39+AS39+AU39+AW39+AY39+BA39+BC39+BE39+BG39+BI39+BK39+BM39+BO39+BQ39+BS39","v":0},103]
[]
["6.","Divers "]
[null,"   - Indemnités, jetons de présence",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G42+I42+K42+M42+O42+Q42+S42+U42+W42+Y42","v":0},104]
[null,"   - Habillement de protection, frais de cours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,109]
[null,"   - Divers (téléphone)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G44+I44+K44+M44+O44+Q44+S44+U44+W44+Y44","v":0},109]
[null,"   - Frais de personnel calculés",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G45+I45+K45+M45+O45+Q45+S45+U45+W45+Y45","v":0},169]
[null,"  Total",null,null,null,null,{"$f":"SUM(G42:G45)","v":0},null,{"$f":"SUM(I42:I45)","v":0},null,{"$f":"SUM(K42:K45)","v":0},null,{"$f":"SUM(M42:M45)","v":0},null,{"$f":"SUM(O42:O45)","v":0},null,{"$f":"SUM(Q42:Q45)","v":0},null,{"$f":"SUM(S42:S45)","v":0},null,{"$f":"SUM(U42:U45)","v":0},null,{"$f":"SUM(W42:W45)","v":0},null,{"$f":"SUM(Y42:Y45)","v":0},null,{"$f":"SUM(AA42:AA45)","v":0},null,{"$f":"SUM(AC42:AC45)","v":0},null,{"$f":"SUM(AE42:AE45)","v":0},null,{"$f":"SUM(AG42:AG45)","v":0},null,{"$f":"SUM(AI42:AI45)","v":0},null,{"$f":"SUM(AK42:AK45)","v":0},null,{"$f":"SUM(AM42:AM45)","v":0},null,{"$f":"SUM(AO42:AO45)","v":0},null,{"$f":"SUM(AQ42:AQ45)","v":0},null,{"$f":"SUM(AS42:AS45)","v":0},null,{"$f":"SUM(AU42:AU45)","v":0},null,{"$f":"SUM(AW42:AW45)","v":0},null,{"$f":"SUM(AY42:AY45)","v":0},null,{"$f":"SUM(BA42:BA45)","v":0},null,{"$f":"SUM(BC42:BC45)","v":0},null,{"$f":"SUM(BE42:BE45)","v":0},null,{"$f":"SUM(BG42:BG45)","v":0},null,{"$f":"SUM(BI42:BI45)","v":0},null,{"$f":"SUM(BK42:BK45)","v":0},null,{"$f":"SUM(BM42:BM45)","v":0},null,{"$f":"SUM(BO42:BO45)","v":0},null,{"$f":"SUM(BQ42:BQ45)","v":0},null,{"$f":"SUM(BS42:BS45)","v":0},{"$f":"G46+I46+K46+M46+O46+Q46+S46+U46+W46+Y46+AA46+AC46+AE46+AG46+AI46+AK46+AM46+AO46+AQ46+AS46+AU46+AW46+AY46+BA46+BC46+BE46+BG46+BI46+BK46+BM46+BO46+BQ46+BS46","v":0}]
[]
[null,"Total général",null,null,null,null,{"$f":"SUM(G10+G33+G39+G46-G17)","v":0},null,{"$f":"SUM(I10+I33+I39+I46-I17)","v":0},null,{"$f":"SUM(K10+K33+K39+K46-K17)","v":0},null,{"$f":"SUM(M10+M33+M39+M46-M17)","v":0},null,{"$f":"SUM(O10+O33+O39+O46-O17)","v":0},null,{"$f":"SUM(Q10+Q33+Q39+Q46-Q17)","v":0},null,{"$f":"SUM(S10+S33+S39+S46-S17)","v":0},null,{"$f":"SUM(U10+U33+U39+U46-U17)","v":0},null,{"$f":"SUM(W10+W33+W39+W46-W17)","v":0},null,{"$f":"SUM(Y10+Y33+Y39+Y46-Y17)","v":0},null,{"$f":"SUM(AA10+AA33+AA39+AA46-AA17)","v":0},null,{"$f":"SUM(AC10+AC33+AC39+AC46-AC17)","v":0},null,{"$f":"SUM(AE10+AE33+AE39+AE46-AE17)","v":0},null,{"$f":"SUM(AG10+AG33+AG39+AG46-AG17)","v":0},null,{"$f":"SUM(AI10+AI33+AI39+AI46-AI17)","v":0},null,{"$f":"SUM(AK10+AK33+AK39+AK46-AK17)","v":0},null,{"$f":"SUM(AM10+AM33+AM39+AM46-AM17)","v":0},null,{"$f":"SUM(AO10+AO33+AO39+AO46-AO17)","v":0},null,{"$f":"SUM(AQ10+AQ33+AQ39+AQ46-AQ17)","v":0},null,{"$f":"SUM(AS10+AS33+AS39+AS46-AS17)","v":0},null,{"$f":"SUM(AU10+AU33+AU39+AU46-AU17)","v":0},null,{"$f":"SUM(AW10+AW33+AW39+AW46-AW17)","v":0},null,{"$f":"SUM(AY10+AY33+AY39+AY46-AY17)","v":0},null,{"$f":"SUM(BA10+BA33+BA39+BA46-BA17)","v":0},null,{"$f":"SUM(BC10+BC33+BC39+BC46-BC17)","v":0},null,{"$f":"SUM(BE10+BE33+BE39+BE46-BE17)","v":0},null,{"$f":"SUM(BG10+BG33+BG39+BG46-BG17)","v":0},null,{"$f":"SUM(BI10+BI33+BI39+BI46-BI17)","v":0},null,{"$f":"SUM(BK10+BK33+BK39+BK46-BK17)","v":0},null,{"$f":"SUM(BM10+BM33+BM39+BM46-BM17)","v":0},null,{"$f":"SUM(BO10+BO33+BO39+BO46-BO17)","v":0},null,{"$f":"SUM(BQ10+BQ33+BQ39+BQ46-BQ17)","v":0},null,{"$f":"SUM(BS10+BS33+BS39+BS46-BS17)","v":0},{"$f":"G48+I48+K48+M48+O48+Q48+S48+U48+W48+Y48+AA48+AC48+AE48+AG48+AI48+AK48+AM48+AO48+AQ48+AS48+AU48+AW48+AY48+BA48+BC48+BE48+BG48+BI48+BK48+BM48+BO48+BQ48+BS48","v":0}]
[null,null,null,null,null,"heures  productives",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G49+I49+K49+M49+O49+Q49+S49+U49+W49+Y49","v":0}]
[null,"Coût horaire",null,null,null,"=",{"$f":"IF(G48=0,\" \",IF(G49=0,\"\",ROUND((G48/G49)*20,0)/20))","v":" "},"=",{"$f":"IF(I48=0,\" \",IF(I49=0,\"\",ROUND((I48/I49)*20,0)/20))","v":" "},"=",{"$f":"IF(K48=0,\" \",IF(K49=0,\"\",ROUND((K48/K49)*20,0)/20))","v":" "},"=",{"$f":"IF(M48=0,\" \",IF(M49=0,\"\",ROUND((M48/M49)*20,0)/20))","v":" "},"=",{"$f":"IF(O48=0,\" \",IF(O49=0,\"\",ROUND((O48/O49)*20,0)/20))","v":" "},"=",{"$f":"IF(Q48=0,\" \",IF(Q49=0,\"\",ROUND((Q48/Q49)*20,0)/20))","v":" "},"=",{"$f":"IF(S48=0,\" \",IF(S49=0,\"\",ROUND((S48/S49)*20,0)/20))","v":" "},"=",{"$f":"IF(U48=0,\" \",IF(U49=0,\"\",ROUND((U48/U49)*20,0)/20))","v":" "},"=",{"$f":"IF(W48=0,\" \",IF(W49=0,\"\",ROUND((W48/W49)*20,0)/20))","v":" "},"=",{"$f":"IF(Y48=0,\" \",IF(Y49=0,\"\",ROUND((Y48/Y49)*20,0)/20))","v":" "},"=",{"$f":"IF(AA48=0,\" \",IF(AA49=0,\"\",ROUND((AA48/AA49)*20,0)/20))","v":" "},"=",{"$f":"IF(AC48=0,\" \",IF(AC49=0,\"\",ROUND((AC48/AC49)*20,0)/20))","v":" "},"=",{"$f":"IF(AE48=0,\" \",IF(AE49=0,\"\",ROUND((AE48/AE49)*20,0)/20))","v":" "},"=",{"$f":"IF(AG48=0,\" \",IF(AG49=0,\"\",ROUND((AG48/AG49)*20,0)/20))","v":" "},"=",{"$f":"IF(AI48=0,\" \",IF(AI49=0,\"\",ROUND((AI48/AI49)*20,0)/20))","v":" "},"=",{"$f":"IF(AK48=0,\" \",IF(AK49=0,\"\",ROUND((AK48/AK49)*20,0)/20))","v":" "},"=",{"$f":"IF(AM48=0,\" \",IF(AM49=0,\"\",ROUND((AM48/AM49)*20,0)/20))","v":" "},"=",{"$f":"IF(AO48=0,\" \",IF(AO49=0,\"\",ROUND((AO48/AO49)*20,0)/20))","v":" "},"=",{"$f":"IF(AQ48=0,\" \",IF(AQ49=0,\"\",ROUND((AQ48/AQ49)*20,0)/20))","v":" "},"=",{"$f":"IF(AS48=0,\" \",IF(AS49=0,\"\",ROUND((AS48/AS49)*20,0)/20))","v":" "},"=",{"$f":"IF(AU48=0,\" \",IF(AU49=0,\"\",ROUND((AU48/AU49)*20,0)/20))","v":" "},"=",{"$f":"IF(AW48=0,\" \",IF(AW49=0,\"\",ROUND((AW48/AW49)*20,0)/20))","v":" "},"=",{"$f":"IF(AY48=0,\" \",IF(AY49=0,\"\",ROUND((AY48/AY49)*20,0)/20))","v":" "},"=",{"$f":"IF(BA48=0,\" \",IF(BA49=0,\"\",ROUND((BA48/BA49)*20,0)/20))","v":" "},"=",{"$f":"IF(BC48=0,\" \",IF(BC49=0,\"\",ROUND((BC48/BC49)*20,0)/20))","v":" "},"=",{"$f":"IF(BE48=0,\" \",IF(BE49=0,\"\",ROUND((BE48/BE49)*20,0)/20))","v":" "},"=",{"$f":"IF(BG48=0,\" \",IF(BG49=0,\"\",ROUND((BG48/BG49)*20,0)/20))","v":" "},"=",{"$f":"IF(BI48=0,\" \",IF(BI49=0,\"\",ROUND((BI48/BI49)*20,0)/20))","v":" "},"=",{"$f":"IF(BK48=0,\" \",IF(BK49=0,\"\",ROUND((BK48/BK49)*20,0)/20))","v":" "},"=",{"$f":"IF(BM48=0,\" \",IF(BM49=0,\"\",ROUND((BM48/BM49)*20,0)/20))","v":" "},"=",{"$f":"IF(BO48=0,\" \",IF(BO49=0,\"\",ROUND((BO48/BO49)*20,0)/20))","v":" "},"=",{"$f":"IF(BQ48=0,\" \",IF(BQ49=0,\"\",ROUND((BQ48/BQ49)*20,0)/20))","v":" "},"=",{"$f":"IF(BS48=0,\" \",IF(BS49=0,\"\",ROUND((BS48/BS49)*20,0)/20))","v":" "},{"$f":"IF(BT48=0,\" \",IF(BT49=0,\"\",ROUND((BT48/BT49)*20,0)/20))","v":" "}]
[]
[null,"Remarques"," - saisir seulement les frais de l'employeur",null,null,null,null,null," - Limite supérieure pour la SUVA: salaire brut CHF 106'800,--."]
[null,null," - soumis à l'AVS: - dès 1er janvier qui suit le 17e anniversaire",null,null,null,null,null," - Limite supérieure assurance chômage: salaire brut CHF 106'800.- , dès CHF 106'800 pas de cotisation"]
[null,null," -  montant minimum de cotiosation de l'employé: Fr. 425 p.an",null,null,null,null,null," - ne prendre en compte que les charges sociales payées par l'employeur!"]
[]
[null,null,"champs à remplir"]

{"sheet":"Export CEF","index":1,"n_rows":167,"n_cols":15,"rows_kept":167,"cut":false,"hidden":false,"merged":[]}
["Linie","Datum","Beleg","Konto","D/C","Text1","Betrag","NBTID","SchlagID","KTID","KEA","NBSTID","EG","Menge","Einheit"]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$f":"ROW()","v":3},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!G5&Année!B5","v":"Salaire brut "},{"$f":"Année!G10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!F5","v":0},{"$f":"Année!BU10","v":100}]
[{"$f":"ROW()","v":4},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!G5&Année!B12","v":"Remboursements "},{"$f":"Année!G17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!F5","v":0},{"$f":"Année!BU17","v":240}]
[{"$f":"ROW()","v":5},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!G5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!G33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!F5","v":0},{"$f":"Année!BU33","v":101}]
[{"$f":"ROW()","v":6},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!G5&Année!B35","v":"Vacations "},{"$f":"Année!G39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!F5","v":0},{"$f":"Année!BU39","v":103}]
[{"$f":"ROW()","v":7},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!G5&Année!B41","v":"Divers "},{"$f":"Année!G46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!F5","v":0},{"$f":"Année!BU44","v":109}]
[{"$f":"ROW()","v":8},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!I5&Année!B5","v":"Salaire brut "},{"$f":"Année!I10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!H5","v":0},{"$f":"Année!BU10","v":100}]
[{"$f":"ROW()","v":9},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!I5&Année!B12","v":"Remboursements "},{"$f":"Année!I17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!H5","v":0},{"$f":"Année!BU17","v":240}]
[{"$f":"ROW()","v":10},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!I5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!I33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!H5","v":0},{"$f":"Année!BU33","v":101}]
[{"$f":"ROW()","v":11},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!I5&Année!B35","v":"Vacations "},{"$f":"Année!I39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!H5","v":0},{"$f":"Année!BU39","v":103}]
[{"$f":"ROW()","v":12},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!I5&Année!B41","v":"Divers "},{"$f":"Année!I46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!H5","v":0},{"$f":"Année!BU44","v":109}]
[{"$f":"ROW()","v":13},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!K5&Année!B5","v":"Salaire brut "},{"$f":"Année!K10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!J5","v":0},{"$f":"Année!BU10","v":100}]
[{"$f":"ROW()","v":14},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!K5&Année!B12","v":"Remboursements "},{"$f":"Année!K17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!J5","v":0},{"$f":"Année!BU17","v":240}]
[{"$f":"ROW()","v":15},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!K5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!K33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!J5","v":0},{"$f":"Année!BU33","v":101}]
[{"$f":"ROW()","v":16},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!K5&Année!B35","v":"Vacations "},{"$f":"Année!K39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!J5","v":0},{"$f":"Année!BU39","v":103}]
[{"$f":"ROW()","v":17},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!K5&Année!B41","v":"Divers "},{"$f":"Année!K46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!J5","v":0},{"$f":"Année!BU44","v":109}]
[{"$f":"ROW()","v":18},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!M5&Année!B5","v":"Salaire brut "},{"$f":"Année!M10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!L5","v":0},{"$f":"Année!BU10","v":100}]
[{"$f":"ROW()","v":19},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!M5&Année!B12","v":"Remboursements "},{"$f":"Année!M17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!L5","v":0},{"$f":"Année!BU17","v":240}]
[{"$f":"ROW()","v":20},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!M5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!M33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!L5","v":0},{"$f":"Année!BU33","v":101}]
[{"$f":"ROW()","v":21},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!M5&Année!B35","v":"Vacations "},{"$f":"Année!M39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!L5","v":0},{"$f":"Année!BU39","v":103}]
[{"$f":"ROW()","v":22},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!M5&Année!B41","v":"Divers "},{"$f":"Année!M46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!L5","v":0},{"$f":"Année!BU44","v":109}]
[{"$f":"ROW()","v":23},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!O5&Année!B5","v":"Salaire brut "},{"$f":"Année!O10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!N5","v":0},{"$f":"Année!BU10","v":100}]
[{"$f":"ROW()","v":24},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!O5&Année!B12","v":"Remboursements "},{"$f":"Année!O17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!N5","v":0},{"$f":"Année!BU17","v":240}]
[{"$f":"ROW()","v":25},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!O5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!O33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!N5","v":0},{"$f":"Année!BU33","v":101}]
[{"$f":"ROW()","v":26},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!O5&Année!B35","v":"Vacations "},{"$f":"Année!O39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!N5","v":0},{"$f":"Année!BU39","v":103}]
[{"$f":"ROW()","v":27},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!O5&Année!B41","v":"Divers "},{"$f":"Année!O46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!N5","v":0},{"$f":"Année!BU44","v":109}]
[{"$f":"ROW()","v":28},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Q5&Année!B5","v":"Salaire brut "},{"$f":"Année!Q10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!P5","v":0},{"$f":"Année!BU10","v":100}]
[{"$f":"ROW()","v":29},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Q5&Année!B12","v":"Remboursements "},{"$f":"Année!Q17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!P5","v":0},{"$f":"Année!BU17","v":240}]
[{"$f":"ROW()","v":30},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Q5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!Q33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!P5","v":0},{"$f":"Année!BU33","v":101}]
[{"$f":"ROW()","v":31},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Q5&Année!B35","v":"Vacations "},{"$f":"Année!Q39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!P5","v":0},{"$f":"Année!BU39","v":103}]
[{"$f":"ROW()","v":32},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Q5&Année!B41","v":"Divers "},{"$f":"Année!Q46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!P5","v":0},{"$f":"Année!BU44","v":109}]
[{"$f":"ROW()","v":33},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!S5&Année!B5","v":"Salaire brut "},{"$f":"Année!S10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!R5","v":0},{"$f":"Année!BU10","v":100}]
[{"$f":"ROW()","v":34},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!S5&Année!B12","v":"Remboursements "},{"$f":"Année!S17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!R5","v":0},{"$f":"Année!BU17","v":240}]
[{"$f":"ROW()","v":35},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!S5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!S33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!R5","v":0},{"$f":"Année!BU33","v":101}]
[{"$f":"ROW()","v":36},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!S5&Année!B35","v":"Vacations "},{"$f":"Année!S39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!R5","v":0},{"$f":"Année!BU39","v":103}]
[{"$f":"ROW()","v":37},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!S5&Année!B41","v":"Divers "},{"$f":"Année!S46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!R5","v":0},{"$f":"Année!BU44","v":109}]
[{"$f":"ROW()","v":38},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!U5&Année!B5","v":"Salaire brut "},{"$f":"Année!U10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!T5","v":0},{"$f":"Année!BU$10","v":100}]
[{"$f":"ROW()","v":39},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!U5&Année!B12","v":"Remboursements "},{"$f":"Année!U17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!T5","v":0},{"$f":"Année!BU$17","v":240}]
[{"$f":"ROW()","v":40},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!U5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!U33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!T5","v":0},{"$f":"Année!BU$33","v":101}]
[{"$f":"ROW()","v":41},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!U5&Année!B35","v":"Vacations "},{"$f":"Année!U39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!T5","v":0},{"$f":"Année!BU$39","v":103}]
[{"$f":"ROW()","v":42},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!U5&Année!B41","v":"Divers "},{"$f":"Année!U46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!T5","v":0},{"$f":"Année!BU$44","v":109}]
[{"$f":"ROW()","v":43},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!W5&Année!B5","v":"Salaire brut "},{"$f":"Année!W10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!V5","v":0},{"$f":"Année!BU$17","v":240}]
[{"$f":"ROW()","v":44},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!W5&Année!B12","v":"Remboursements "},{"$f":"Année!W17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!V5","v":0},{"$f":"Année!BU$33","v":101}]
[{"$f":"ROW()","v":45},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!W5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!W33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!V5","v":0},{"$f":"Année!BU$39","v":103}]
[{"$f":"ROW()","v":46},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!W5&Année!B35","v":"Vacations "},{"$f":"Année!W39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!V5","v":0},{"$f":"Année!BU$44","v":109}]
[{"$f":"ROW()","v":47},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!W5&Année!B41","v":"Divers "},{"$f":"Année!W46","v":0},{"$f":"Année!$I$2","v":0},null,{"$f":"Année!V5","v":0},{"$f":"Année!BU$17","v":240}]
[{"$f":"ROW()","v":48},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Y5&Année!B5","v":"Salaire brut "},{"$f":"Année!Y10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!X5","v":0},{"$f":"Année!BU10","v":100}]
[{"$f":"ROW()","v":49},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Y5&Année!B12","v":"Remboursements "},{"$f":"Année!Y17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!X5","v":0},{"$f":"Année!BU17","v":240}]
[{"$f":"ROW()","v":50},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Y5&Année!B19","v":"Charges sociales (part employeur) "},{"$f":"Année!Y33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!X5","v":0},{"$f":"Année!BU33","v":101}]
[{"$f":"ROW()","v":51},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Y5&Année!B35","v":"Vacations "},{"$f":"Année!Y39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!X5","v":0},{"$f":"Année!BU39","v":103}]
[{"$f":"ROW()","v":52},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!Y5&Année!B41","v":"Divers "},{"$f":"Année!Y46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!X5","v":0},{"$f":"Année!BU44","v":109}]
[{"$f":"ROW()","v":53},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AA$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AA$10","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!Z$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":54},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AA$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AA$17","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!Z$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":55},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AA$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AA$33","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!Z$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":56},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AA$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AA$39","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!Z$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":57},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AA$5&Année!$B$41","v":"Divers "},{"$f":"Année!AA$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!Z$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":58},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AC$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AB$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":59},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AC$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AB$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":60},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AC$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AB$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":61},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AC$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AB$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":62},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AC$5&Année!$B$41","v":"Divers "},{"$f":"Année!AC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AB$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":63},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AE$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AD$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":64},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AE$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AD$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":65},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AE$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AD$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":66},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AE$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AD$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":67},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AE$5&Année!$B$41","v":"Divers "},{"$f":"Année!AE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AD$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":68},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AG$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AF$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":69},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AG$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AF$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":70},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AG$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AF$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":71},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AG$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AF$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":72},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AG$5&Année!$B$41","v":"Divers "},{"$f":"Année!AG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AF$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":73},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AI$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AH$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":74},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AI$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AH$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":75},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AI$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AH$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":76},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AI$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AH$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":77},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AI$5&Année!$B$41","v":"Divers "},{"$f":"Année!AI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AH$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":78},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AK$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AJ$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":79},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AK$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AJ$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":80},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AK$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AJ$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":81},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AK$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AJ$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":82},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AK$5&Année!$B$41","v":"Divers "},{"$f":"Année!AK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AJ$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":83},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AM$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AL$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":84},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AM$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AL$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":85},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AM$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AL$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":86},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AM$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AL$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":87},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AM$5&Année!$B$41","v":"Divers "},{"$f":"Année!AM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AL$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":88},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AO$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AN$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":89},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AO$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AN$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":90},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AO$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AN$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":91},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AO$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AN$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":92},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AO$5&Année!$B$41","v":"Divers "},{"$f":"Année!AO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AN$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":93},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AQ$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AP$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":94},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AQ$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AP$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":95},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AQ$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AP$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":96},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AQ$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AP$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":97},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AQ$5&Année!$B$41","v":"Divers "},{"$f":"Année!AQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AP$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":98},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AS$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AR$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":99},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AS$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AR$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":100},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AS$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AR$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":101},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AS$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AR$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":102},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AS$5&Année!$B$41","v":"Divers "},{"$f":"Année!AS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AR$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":103},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AU$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AU$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AT$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":104},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AU$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AU$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AT$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":105},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AU$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AU$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AT$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":106},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AU$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AU$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AT$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":107},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AU$5&Année!$B$41","v":"Divers "},{"$f":"Année!AU$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AT$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":108},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AW$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AW$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AV$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":109},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AW$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AW$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AV$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":110},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AW$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AW$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AV$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":111},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AW$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AW$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AV$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":112},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AW$5&Année!$B$41","v":"Divers "},{"$f":"Année!AW$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AV$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":113},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AY$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!AY$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AX$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":114},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AY$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!AY$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AX$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":115},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AY$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!AY$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AX$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":116},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AY$5&Année!$B$35","v":"Vacations "},{"$f":"Année!AY$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AX$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":117},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!AY$5&Année!$B$41","v":"Divers "},{"$f":"Année!AY$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AX$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":118},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BA$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BA$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AZ$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":119},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BA$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BA$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AZ$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":120},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BA$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BA$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AZ$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":121},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BA$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BA$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AZ$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":122},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BA$5&Année!$B$41","v":"Divers "},{"$f":"Année!BA$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!AZ$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":123},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BC$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BB$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":124},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BC$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BB$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":125},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BC$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BB$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":126},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BC$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BB$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":127},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BC$5&Année!$B$41","v":"Divers "},{"$f":"Année!BC$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BB$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":128},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BE$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BD$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":129},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BE$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BD$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":130},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BE$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BD$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":131},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BE$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BD$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":132},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BE$5&Année!$B$41","v":"Divers "},{"$f":"Année!BE$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BD$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":133},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BG$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BF$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":134},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BG$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BF$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":135},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BG$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BF$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":136},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BG$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BF$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":137},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BG$5&Année!$B$41","v":"Divers "},{"$f":"Année!BG$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BF$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":138},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BI$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BH$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":139},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BI$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BH$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":140},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BI$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BH$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":141},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BI$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BH$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":142},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BI$5&Année!$B$41","v":"Divers "},{"$f":"Année!BI$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BH$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":143},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BK$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BJ$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":144},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BK$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BJ$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":145},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BK$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BJ$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":146},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BK$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BJ$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":147},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BK$5&Année!$B$41","v":"Divers "},{"$f":"Année!BK$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BJ$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":148},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BM$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BL$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":149},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BM$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BL$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":150},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BM$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BL$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":151},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BM$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BL$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":152},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BM$5&Année!$B$41","v":"Divers "},{"$f":"Année!BM$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BL$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":153},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BO$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BN$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":154},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BO$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BN$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":155},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BO$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BN$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":156},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BO$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BN$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":157},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BO$5&Année!$B$41","v":"Divers "},{"$f":"Année!BO$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BN$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":158},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BQ$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BP$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":159},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BQ$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BP$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":160},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BQ$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BP$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":161},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BQ$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BP$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":162},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BS$5&Année!$B$41","v":"Divers "},{"$f":"Année!BQ$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BP$5","v":0},{"$f":"Année!$BU$44","v":109}]
[{"$f":"ROW()","v":163},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BS$5&Année!$B$5","v":"Salaire brut "},{"$f":"Année!BS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BR$5","v":0},{"$f":"Année!$BU$10","v":100}]
[{"$f":"ROW()","v":164},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BS$5&Année!$B$12","v":"Remboursements "},{"$f":"Année!BS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BR$5","v":0},{"$f":"Année!$BU$17","v":240}]
[{"$f":"ROW()","v":165},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BS$5&Année!$B$19","v":"Charges sociales (part employeur) "},{"$f":"Année!BS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BR$5","v":0},{"$f":"Année!$BU$33","v":101}]
[{"$f":"ROW()","v":166},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BS$5&Année!$B$35","v":"Vacations "},{"$f":"Année!BS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BR$5","v":0},{"$f":"Année!$BU$39","v":103}]
[{"$f":"ROW()","v":167},{"$f":"\"31.12.\"&Année!$I$1","v":"31.12."},null,"Selon tab frais p",null,{"$f":"Année!BS$5&Année!$B$41","v":"Divers "},{"$f":"Année!BS$46","v":0},{"$f":"Année!$I$2","v":0},"-",{"$f":"Année!BR$5","v":0},{"$f":"Année!$BU$44","v":109}]