DRH

Besoin initial

Résultats

Sur cette page, les montants recalculés pour chaque personne sont aggrégés pour représenter la masse salariale globale et voir les écarts au global.

Total de la masse salariale

Somme des bruts et des cotisations patronales.

actual expected
Total 1 089 979 264 1 067 853 520

Pour faire des simulations de la masse salariale, c’est sur une autre page.

Total par type

actual expected
TYPE
BRUT 784 319 936 784 845 239
CHSAL -164 489 584 -153 820 258
PAT 305 659 296 283 008 281

Récapitulatif des sommes calculées

Il est possible de cliquer sur le texte dans la première colonne (qui correspond à une variable OpenFisca) pour avoir des détails par dossiers des montants recalculés.

actual expected count_a count_e ratio vdiff abs_ratio abs_diff total COUNT total_abs coverage
traitement_brut 442 021 504 442 319 372 1 743 1 741 0.999 -297 868 0.999 297 868 445 574 254 1761 445 574 254 0.993
traitement_complement_indexation 304 110 048 304 194 709 1 743 1 740 1 -84 661 1 84 661 306 430 923 1760 306 430 923 0.993
cotisation_NCJP 209 457 744 184 799 516 1 743 1 534 1.133 24 658 228 1.133 24 658 228 184 959 401 1537 184 959 401 0.999
cotisation_NCJS -100 509 024 -88 676 014 1 743 1 534 1.133 -11 833 010 1.133 11 833 010 -88 752 736 1537 88 752 736 0.999
cotisation_RUAMMP 84 332 496 86 003 269 2 006 1 765 0.981 -1 670 773 0.981 1 670 773 86 846 874 1788 86 846 874 0.990
cotisation_MCS -26 765 898 -27 368 696 2 016 2 010 0.978 602 798 0.978 602 798 -27 631 991 2035 27 631 991 0.990
cotisation_RUAMMS -23 870 276 -24 008 818 2 006 1 765 0.994 138 542 0.994 138 542 -24 228 813 1788 24 228 813 0.991
indemnite_residence 23 191 410 23 334 196 1 743 1 741 0.994 -142 786 0.994 142 786 23 508 523 1761 23 508 523 0.993
prime_fonction_publique 0 0 0 0 NaN 0 NaN 0 20 167 694 682 20 167 694 0
allocations_familiales_publiques 14 996 962 14 996 962 596 596 1 0 1 0 15 000 012 598 15 000 012 1
cotisation_NMFS -13 344 382 -13 766 730 2 016 1 757 0.969 422 348 0.969 422 348 -13 977 760 1780 13 977 760 0.985
cotisation_NMFP 11 869 044 12 205 496 2 016 1 757 0.972 -336 452 0.972 336 452 12 343 047 1780 12 343 047 0.989

Le tableau ci-dessus reprend les résultats par catégorie dans la nomenclature d’OpenFisca.

Les colonnes importantes sont :

Les autres colonnes correspondent à :

Correspondance des rubriques vers la nomenclature OpenFisca

{
  "Indice major\u00e9 (Carri\u00e8re de paie)": "indice_fonction_publique_paie",
  "Indexation": "taux_indexation_fonction_publique",
  "ETP Pay\u00e9 - ESP": "temps_de_travail",
  "AJUS": "traitement_brut_ajustement",
  "FKA": "allocations_familiales_publiques",
  "FKY": "allocations_familiales_publiques",
  "FHM": "allocations_familiales_publiques",
  "FHR": "allocations_familiales_publiques",
  "FFE": "allocations_familiales_publiques",
  "FFK": "allocations_familiales_publiques",
  "FGE": "allocations_familiales_publiques",
  "FHW": "allocations_familiales_publiques",
  "CB8": "traitement_brut",
  "CDP": "traitement_brut",
  "CCD": "traitement_complement_indexation",
  "CDX": "traitement_complement_indexation",
  "CJS": "indemnite_residence",
  "TJA": "prime_fonction_publique",
  "TJB": "prime_fonction_publique",
  "TJC": "prime_fonction_publique",
  "RUAS": "cotisation_RUAMMS",
  "RUES": "cotisation_RUAMMS",
  "RKAS": "cotisation_RUAMMS",
  "RKBS": "cotisation_RUAMMS",
  "RUAP": "cotisation_RUAMMP",
  "RUEP": "cotisation_RUAMMP",
  "RKAP": "cotisation_RUAMMP",
  "RKBP": "cotisation_RUAMMP",
  "MCSS": "cotisation_MCS",
  "NMFS": "cotisation_NMFS",
  "NMFP": "cotisation_NMFP",
  "NCJS": "cotisation_NCJS",
  "NCJP": "cotisation_NCJP",
  "354": "complement_brut",
  "355": "complement_brut",
  "974": "complement_brut",
  "976": "complement_brut",
  "97A": "complement_brut",
  "97B": "complement_brut",
  "AV1": "complement_brut",
  "AVF": "complement_brut",
  "CLE": "complement_brut",
  "COI": "complement_brut",
  "CSR": "complement_brut",
  "CWQ": "complement_brut",
  "CZ0": "complement_brut",
  "HBK": "complement_brut",
  "HBL": "complement_brut",
  "HBN": "complement_brut",
  "HCK": "complement_brut",
  "HCL": "complement_brut",
  "HDD": "complement_brut",
  "HDN": "complement_brut",
  "OM0": "complement_brut",
  "OND": "complement_brut",
  "ONE": "complement_brut",
  "ONG": "complement_brut",
  "ONH": "complement_brut",
  "ONM": "complement_brut",
  "ONN": "complement_brut",
  "ONO": "complement_brut",
  "PCL": "complement_brut",
  "PIO": "complement_brut",
  "TCD": "complement_brut",
  "TCE": "complement_brut",
  "TCH": "complement_brut",
  "TCI": "complement_brut",
  "TCK": "complement_brut",
  "TCQ": "complement_brut",
  "TCR": "complement_brut",
  "TCV": "complement_brut",
  "TCW": "complement_brut",
  "TCX": "complement_brut",
  "TCY": "complement_brut",
  "TCZ": "complement_brut",
  "TDA": "complement_brut",
  "TEG": "complement_brut",
  "TEN": "complement_brut",
  "TEU": "complement_brut",
  "TFG": "complement_brut",
  "TFN": "complement_brut",
  "TFU": "complement_brut",
  "TIC": "complement_brut",
  "TID": "complement_brut",
  "TIE": "complement_brut",
  "TJD": "complement_brut",
  "TK4": "complement_brut",
  "TK5": "complement_brut",
  "TK6": "complement_brut",
  "TMG": "complement_brut",
  "TMU": "complement_brut",
  "TNU": "complement_brut",
  "TOM": "complement_brut",
  "TON": "complement_brut",
  "TPQ": "complement_brut",
  "TPR": "complement_brut",
  "TSF": "complement_brut",
  "TSG": "complement_brut",
  "TSH": "complement_brut",
  "TSM": "complement_brut",
  "TSO": "complement_brut",
  "TSP": "complement_brut",
  "TSQ": "complement_brut",
  "TSS": "complement_brut",
  "TVC": "complement_brut",
  "TVE": "complement_brut",
  "TVJ": "complement_brut",
  "TX2": "complement_brut",
  "TXM": "complement_brut",
  "TXU": "complement_brut",
  "TYN": "complement_brut",
  "TZG": "complement_brut",
  "UBQ": "complement_brut",
  "UBU": "complement_brut",
  "UNB": "complement_brut",
  "VCW": "complement_brut",
  "VGF": "complement_brut",
  "VHG": "complement_brut",
  "VID": "complement_brut",
  "VIJ": "complement_brut",
  "WEO": "complement_brut",
  "WG2": "complement_brut",
  "YAR": "complement_brut",
  "YAS": "complement_brut",
  "YAU": "complement_brut",
  "YAW": "complement_brut"
}

Liste des rubriques non prises en compte

Les formules Excel sont limitées par rapport à toutes les rubriques disponibles dans le fichier.

Le tableau reprend les rubriques non prises en compte, avec leur type (BRUT/CHSAL/PAT), leur code, p/n (pour positif et négatif), le montant total que cela représente et le montant d’apparition (COUNT).

total COUNT
complement_brut 125 810 722 1551
PAT_RKIP_p 8 703 360 227
PAT_RKDP_p 4 354 053 231
CHSAL_RKIS_n -3 729 993 227
PAT_NEFP_p 3 147 546 9
PAT_BC2P_p 2 471 450 73
PAT_BC1P_p 1 782 751 109
CHSAL_BC1S_n -1 782 751 109
CHSAL_BC2S_n -1 648 895 73
traitement_brut_ajustement -1 597 268 1547
CHSAL_BA1S_n -1 512 878 118
PAT_BA1P_p 1 512 878 118
CHSAL_PL9S_n -1 464 519 28
PAT_RKEP_p 1 330 110 231
PAT_RKGP_p 1 297 707 219
PAT_BA3P_p 1 080 609 227
CHSAL_BA3S_n -720 410 227
PAT_NUFP_p 692 145 108
CHSAL_RMAS_n -562 514 29
PAT_RKHP_p 562 381 231
CHSAL_NEFS_n -446 317 9
PAT_BA4P_p 336 081 81
CHSAL_RKES_n -262 957 231
CHSAL_BA4S_n -224 047 79
CHSAL_MCUS_n -201 326 599
PAT_RPFP_p 193 306 231
CHSAL_RMTS_n -122 438 5
PAT_RBBP_p 115 324 1
CHSAL_BA2S_n -102 414 6
PAT_BA2P_p 102 414 8
PAT_RBAP_p 97 696 1
PAT_BC3P_p 92 218 2
PAT_BA5P_p 78 942 81
CHSAL_RBBS_n -64 831 1
CHSAL_BC3S_n -61 526 2
CHSAL_RAFS_n -53 391 13
PAT_RAFP_p 53 391 13
CHSAL_BA5S_n -52 627 81
PAT_BA6P_p 39 579 83
CHSAL_BA6S_n -26 378 83
CHSAL_P19S_p 18 833 4
CHSAL_BA2S_p 13 881 4
PAT_BA2P_n -13 881 2
CHSAL_RBAS_n -7 469 1
PAT_BC2P_n -6 354 2
CHSAL_BC2S_p 4 239 2
CHSAL_MCUS_p 4 051 7
PAT_RAFP_n -2 048 1
CHSAL_RAFS_p 2 048 1
PAT_BA4P_n -1 731 4
CHSAL_BA4S_p 1 145 6
PAT_BA5P_n -138 1
CHSAL_BA5S_p 92 1