{"text_format":"3","workbook":"xlsx","n_sheets":15,"sheets":["Ident","Salaire","Taux","jan","fév","mar","avr","mai","jun","jui","aoû","sep","oct","nov","dec"],"not_rendered":{"macros":1,"external_links":1,"defined_names":18,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Ident","index":0,"n_rows":20,"n_cols":25,"rows_kept":20,"merged":[[0,0,0,2],[0,4,0,6],[1,1,1,2],[1,5,1,6],[2,1,2,2],[2,5,2,6],[3,1,3,2],[3,5,3,6],[4,1,4,2],[4,5,4,6],[5,1,5,2],[5,5,5,6],[6,1,6,2],[6,5,6,6],[7,1,7,2],[7,5,7,6],[8,1,8,2],[8,5,8,6],[9,1,9,2],[9,5,9,6],[10,1,10,2],[10,5,10,6],[11,1,11,2],[11,5,11,6],[12,1,12,2],[12,5,12,6],[13,1,13,2]]}
["SOCIETE",{"$nulls":3},"SALARIE(E)",{"$nulls":12},"JOURS FERIES",{"$f":"IF(MONTH(DATE(YEAR(U1),2,29))=2,\"Année Bissextile\",\"Année non Bissextile\")","v":"Année non Bissextile"},null,2013,"cadre",10,"Oui"]
["Raison sociale","calindoudou",null,null,"Nom",{"$nulls":12},"2015-01-01","Jour de l'an",{"$f":"WEEKDAY(R2,2)","v":4},{"$f":"IF(R2<>\"\",R2,\"\")","v":"2015-01-01"},"non cadre",15,"Non","http://www.paie.org/"]
["Adresse 1",{"$nulls":3},"Prénom",{"$nulls":12},"2015-04-05","Dimanche de Pâques",{"$f":"WEEKDAY(R3,2)","v":7},{"$f":"IF(R3<>\"\",R3,\"\")","v":"2015-04-05"},"ouvrier",20]
["Adresse 2",{"$nulls":3},"Adresse 1",{"$nulls":12},{"$f":"R3+1","v":"2015-04-06"},"Lundi de Pâques",1,"2015-04-06","employé",25]
["Code postal",{"$nulls":3},"Adresse 2",{"$nulls":12},"2015-05-01","Fête du travail",5,"2015-05-01","ETAM",30]
["Ville",{"$nulls":3},"Code Postal",{"$nulls":12},"2015-05-08","Victoire 1945",5,"2015-05-08","Cadre dirigeant",35]
["Téléphone",{"$nulls":3},"Ville",{"$nulls":12},{"$f":"R3+39","v":"2015-05-14"},"Ascension",4,"2015-05-14","dirigeant","CDI"]
["Fax",{"$nulls":3},"N° Sécurité Sociale",{"$nulls":12},{"$f":"R3+50","v":"2015-05-25"},"Lundi de Pentecôte",1,"2015-05-25",null,"CDD"]
[" + 9 salariés",{"$nulls":3},"Qualification",{"$nulls":12},"2015-07-14","Fête nationale",2,"2015-07-14"]
["Siret",{"$nulls":3},"Coef",{"$nulls":12},"2015-08-15","Assomption",6,"2015-08-15"]
["APE",{"$nulls":3},"Echelon",{"$nulls":12},"2015-11-01","Toussaint",7,"2015-11-01"]
["URSSAF",{"$nulls":3},"Indice",{"$nulls":12},"2015-11-11","Armistice",3,"2015-11-11"]
["Convention Collective",{"$nulls":3},"Emploi","Resp Administratif & Fin",{"$nulls":11},"2015-12-25","Noël",5,"2015-12-25"]
["CNVD","Ventes à distance sur catalogue spécialisé de produits par internet",null,null,"Catégorie / Contrat","non cadre","CDI",{"$nulls":10},"2015-12-26","Saint-Étienne",6,"2015-12-26","AL"]
[{"$nulls":4},"Tx Horaire / B Mensuel",{"v":17.33,"d":"17.33 €"},{"$f":"G16*F15","v":{"v":2628.4410999999996,"d":"2,628.44 €"}},{"$nulls":10},{"$f":"R3-2","v":"2015-04-03"},"Vendredi Saint",5,"2015-04-03","AL"]
[{"$nulls":4},"contrat Hebd / mens",{"v":35,"d":"35 heures"},{"$f":"Salaire!B2","v":151.67}]
[null,{"$f":"G15","v":{"v":2628.4410999999996,"d":"Brut Mensuel : 2,628.44"}},{"$f":"IF(G14=\"CDI\",\"\",G15*G17+(G15*G17*0.1)+(G15*G17*0.1))","v":""},null,"Date d'entrée /durée","2012-09-01",{"v":4,"d":"04 mois"}]
[null,{"$f":"Salaire!N32*Ident!G15","v":{"v":2000.9533561969997,"d":"Net mensuel : 2,000.95"}},{"$f":"IF(G14=\"CDI\",\"\",C17*Salaire!N32)","v":""}]
[null,{"$f":"(G15*Salaire!N30)+(Salaire!N31*G15)","v":{"v":1655.014675026,"d":"Charges mensuelles : 1,655.01 €"}},{"$f":"IF(G14=\"CDI\",\"\",(C17*Salaire!N30)+(Salaire!N31*C17))","v":""}]
[null,{"$f":"B19+B18","v":{"v":3655.968031223,"d":"Total à décaisser : 3,655.97 €"}},{"$f":"IF(G14=\"cdi\",\"\",C19+C18)","v":""}]

{"sheet":"Salaire","index":1,"n_rows":35,"n_cols":26,"rows_kept":35}
[2015,{"v":1,"d":"01"},{"v":2,"d":"02"},{"v":3,"d":"03"},{"v":4,"d":"04"},{"v":5,"d":"05"},{"v":6,"d":"06"},{"v":7,"d":"07"},{"v":8,"d":"08"},{"v":9,"d":"09"},10,11,12,{"$nulls":12},1]
["Horaire mensuel",{"$f":"ROUND(B3*4.3333,2)","v":151.67},151.67,151.67,151.67,151.67,151.67,151.67,151.67,151.67,151.67,151.67,151.67,{"$f":"ROUND(M2/4.3333/5,0)","v":7}]
["Horaire Hebdomadaire",{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35},{"$f":"Ident!$F$16","v":35}]
["Horaire journalier",{"$f":"B3/5","v":7},7,7,7,7,7,7,7,7,7,7,7]
["Base horaire (en euros)",{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33},{"$f":"Ident!$F$15","v":17.33}]
["Salaire mensuel",{"$f":"ROUNDUP(B5*B2,2)","v":2628.4500000000003},{"$f":"ROUNDUP(C5*C2,2)","v":2628.4500000000003},2628.4500000000003,2628.4500000000003,2628.4500000000003,2628.4500000000003,2628.4500000000003,2628.4500000000003,2628.4500000000003,2628.4500000000003,2628.4500000000003,2628.4500000000003]
[]
["Mois","JANVIER","FEVRIER","MARS","AVRIL","MAI","JUIN","JUILLET","AOÛT","SEPTEMBRE","OCTOBRE","NOVEMBRE","DÉCEMBRE"]
["Debut du mois",{"$f":"DATE($A$1,B1,1)","v":"2015-01-01"},"2015-02-01","2015-03-01","2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01"]
["Fin du mois",{"$f":"EOMONTH(B9,0)","v":"2015-01-31"},{"$f":"EOMONTH(C9,0)","v":"2015-02-28"},"2015-03-31","2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31"]
["Jours ouvrés",{"$f":"NETWORKDAYS(B9,B10,Ident!$R$2:$R$13)","v":21},{"$f":"NETWORKDAYS(C9,C10,Ident!$R$2:$R$13)","v":20},{"$f":"NETWORKDAYS(D9,D10,Ident!$R$2:$R$13)","v":22},{"$f":"NETWORKDAYS(E9,E10,Ident!$R$2:$R$13)","v":21},{"$f":"NETWORKDAYS(F9,F10,Ident!$R$2:$R$13)","v":17},{"$f":"NETWORKDAYS(G9,G10,Ident!$R$2:$R$13)","v":22},{"$f":"NETWORKDAYS(H9,H10,Ident!$R$2:$R$13)","v":22},{"$f":"NETWORKDAYS(I9,I10,Ident!$R$2:$R$13)","v":21},{"$f":"NETWORKDAYS(J9,J10,Ident!$R$2:$R$13)","v":22},{"$f":"NETWORKDAYS(K9,K10,Ident!$R$2:$R$13)","v":22},{"$f":"NETWORKDAYS(L9,L10,Ident!$R$2:$R$13)","v":20},{"$f":"NETWORKDAYS(M9,M10,Ident!$R$2:$R$13)","v":22}]
[]
["Primes, avantages",{"$nulls":11},{"v":3000,"d":"3,000.00 €"}]
["Abs/Ind congés payés"]
[{"v":25,"d":"Heures supplémentaires  25%"}]
["Abs/Ind Maladie 100%"]
["RTT pris"]
[]
[]
["Temps de travail effectif",{"$f":"+B11","v":{"v":21,"d":"21 jr(s)"}},{"v":20,"d":"20 jr(s)"},{"v":22,"d":"22 jr(s)"},{"v":21,"d":"21 jr(s)"},{"v":17,"d":"17 jr(s)"},{"v":22,"d":"22 jr(s)"},{"v":22,"d":"22 jr(s)"},{"v":21,"d":"21 jr(s)"},{"v":22,"d":"22 jr(s)"},{"v":22,"d":"22 jr(s)"},{"v":20,"d":"20 jr(s)"},{"v":22,"d":"22 jr(s)"}]
["Total absences",{"$f":"+B14+B16+B17","v":{"v":0,"d":"0 jr(s)"}},{"$f":"+C14+C16+C17","v":{"v":0,"d":"0 jr(s)"}},{"v":0,"d":"0 jr(s)"},{"v":0,"d":"0 jr(s)"},{"v":0,"d":"0 jr(s)"},{"v":0,"d":"0 jr(s)"},{"v":0,"d":"0 jr(s)"},{"v":0,"d":"0 jr(s)"},{"v":0,"d":"0 jr(s)"},{"v":0,"d":"0 jr(s)"},{"v":0,"d":"0 jr(s)"},{"v":0,"d":"0 jr(s)"}]
["RTT acquis",{"$f":"1/B11*(B11-B16)","v":{"v":1,"d":"1.00 jr(s)"}},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"},{"v":1,"d":"1.00 jr(s)"}]
["Solde CP A-1",{"v":11,"d":"11.00 jr(s)"},{"$nulls":4},{"$f":"+F25","v":{"v":21.416666666666664,"d":"21.42 jr(s)"}},{"$f":"IF(H14>0,G23-G14,0)","v":{"v":0,"d":"0.00 jr(s)"}},{"v":0,"d":"0.00 jr(s)"},{"v":0,"d":"0.00 jr(s)"},{"v":0,"d":"0.00 jr(s)"},{"v":0,"d":"0.00 jr(s)"},{"v":0,"d":"0.00 jr(s)"}]
["CP Acquis",{"$f":"$B$27","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"},{"v":2.0833333333333335,"d":"2.08 jr(s)"}]
["Solde CP",{"$f":"+B23+B24-B14","v":{"v":13.083333333333334,"d":"13.08 jr(s)"}},{"$f":"+B25+C24-C14","v":{"v":15.166666666666668,"d":"15.17 jr(s)"}},{"$f":"+C25+D24-D14","v":{"v":17.25,"d":"17.25 jr(s)"}},{"$f":"+D25+E24-E14","v":{"v":19.333333333333332,"d":"19.33 jr(s)"}},{"$f":"+E25+F24-F14","v":{"v":21.416666666666664,"d":"21.42 jr(s)"}},{"$f":"+G24-G14+G23","v":{"v":23.499999999999996,"d":"23.50 jr(s)"}},{"$f":"+G25+H24-H14","v":{"v":25.58333333333333,"d":"25.58 jr(s)"}},{"v":27.66666666666666,"d":"27.67 jr(s)"},{"v":29.749999999999993,"d":"29.75 jr(s)"},{"v":31.833333333333325,"d":"31.83 jr(s)"},{"v":33.91666666666666,"d":"33.92 jr(s)"},{"v":35.99999999999999,"d":"36.00 jr(s)"}]
["Solde RTT",{"$f":"+B22","v":{"v":1,"d":"1.00 jr(s)"}},{"$f":"+B26+C22-C17","v":{"v":2,"d":"2.00 jr(s)"}},{"v":3,"d":"3.00 jr(s)"},{"v":4,"d":"4.00 jr(s)"},{"v":5,"d":"5.00 jr(s)"},{"v":6,"d":"6.00 jr(s)"},{"v":7,"d":"7.00 jr(s)"},{"v":8,"d":"8.00 jr(s)"},{"v":9,"d":"9.00 jr(s)"},{"v":10,"d":"10.00 jr(s)"},{"v":11,"d":"11.00 jr(s)"},{"v":12,"d":"12.00 jr(s)"}]
["Base CP (25 jours par an)",{"v":2.0833333333333335,"d":"2.08 jr(s)"}]
[]
["total SB",{"$f":"jan!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"fév!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"mar!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"avr!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"mai!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"jun!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"jui!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"aoû!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"sep!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"oct!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"nov!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"[1]déc!H20","v":{"v":2628.4410999999996,"d":"2,628.44"}},"x"]
["Total Cotisations salariales",{"$f":"jan!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"fév!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"mar!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"avr!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"mai!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"jun!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"jui!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"aoû!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"sep!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"oct!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"nov!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"[1]déc!I50","v":{"v":627.487743803,"d":"627.49"}},{"$f":"B30/B29","v":{"v":0.23873000000000003,"d":"23.87%"}}]
["Total Cotisations patronales",{"$f":"jan!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"fév!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"mar!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"avr!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"mai!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"jun!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"jui!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"aoû!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"sep!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"oct!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"nov!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"[1]déc!K50","v":{"v":1027.5269312230002,"d":"1,027.53"}},{"$f":"B31/B29","v":{"v":0.3909263674285874,"d":"39.09%"}}]
["Net à Payer",{"$f":"B29-B30","v":{"v":2000.9533561969997,"d":"2,000.95"}},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"v":2000.9533561969997,"d":"2,000.95"},{"$f":"B32/B29","v":{"v":0.76127,"d":"76.13%"}}]
["cumul net à payer",{"$f":"B32","v":{"v":2000.9533561969997,"d":"2,000.95"}},{"$f":"B33+C32","v":{"v":4001.9067123939994,"d":"4,001.91"}},{"v":6002.860068590999,"d":"6,002.86"},{"v":8003.813424787999,"d":"8,003.81"},{"v":10004.766780984999,"d":"10,004.77"},{"v":12005.720137182,"d":"12,005.72"},{"v":14006.673493379,"d":"14,006.67"},{"v":16007.626849576,"d":"16,007.63"},{"v":18008.580205773,"d":"18,008.58"},{"v":20009.533561969998,"d":"20,009.53"},{"v":22010.486918166996,"d":"22,010.49"},{"v":24011.440274363995,"d":"24,011.44"},"x"]
["Net imposable",{"$f":"jan!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"fév!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"mar!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"avr!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"mai!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"jun!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"jui!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"aoû!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"sep!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"oct!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"nov!D55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"[1]déc!D55","v":{"v":2062.931997335,"d":"2,062.93"}},"x"]
["cumul net imposable",{"$f":"B34","v":{"v":2062.931997335,"d":"2,062.93"}},{"$f":"B35+C34","v":{"v":4125.86399467,"d":"4,125.86"}},{"v":6188.795992005,"d":"6,188.80"},{"v":8251.72798934,"d":"8,251.73"},{"v":10314.659986674998,"d":"10,314.66"},{"v":12377.591984009998,"d":"12,377.59"},{"v":14440.523981344997,"d":"14,440.52"},{"v":16503.45597868,"d":"16,503.46"},{"v":18566.387976014998,"d":"18,566.39"},{"v":20629.319973349997,"d":"20,629.32"},{"v":22692.251970684996,"d":"22,692.25"},{"v":24755.183968019996,"d":"24,755.18"},"x"]

{"sheet":"Taux","index":2,"n_rows":62,"n_cols":11,"rows_kept":62,"merged":[[0,1,0,5],[4,1,4,5],[4,10,4,13],[8,10,8,13],[56,1,56,3]]}
[null,"2015-01-01"]
[null,"Mois",null,{"v":3170,"d":"3,170.00 €"}," ",{"$f":"D2*4","v":{"v":12680,"d":"12,680.00 €"}},null,"Oui","Plafond S.S.",2010]
[null,"SMIC horaire","SMIC An","SMIC 35h","SMIC 39h","SMIC 39h (2)",null,"Non","Total SB",2011]
[null,{"v":9.61,"d":"9.61 €"},{"$f":"D4*12","v":{"v":17491.44,"d":"17,491.44 €"}},{"v":1457.62,"d":"1,457.62 €"},{"v":1640.7,"d":"1,640.70 €"},{"v":1665.65,"d":"1,665.65 €"},null,null,"Différence SS/SB",2012]
[null,"2015-01-01",{"$nulls":6},"TR",2013,"Calcul Réduction Fillon"]
[null,"CSG CRDS",null,"Base","Taux salarial","Taux patronal",{"$nulls":3},2014,"(T/0,6) x ([1,6 x (smic annuel/salaire annuel brut)] -1)"]
["CSG1","CSG non déductible",98.25,{"v":0.9825,"d":"98.25%"},{"v":0.024,"d":"2.400%"}," ",{"$nulls":3},2015,"T = 0,2795 pour les entreprises de moins de 20 salariés"]
["CSG2","CSG déductible",98.25,{"v":0.9825,"d":"98.25%"},{"v":0.051,"d":"5.100%"}," ",{"$nulls":3},2016,"T = 0,2835 pour les entreprises de 20 salariés et plus"]
["CSG3","CRDS",98.25,{"v":0.9825,"d":"98.25%"},{"v":0.005,"d":"0.500%"}," ",{"$nulls":3},2017,"!!! Ne pas oublier la régul soit mensuel , soit annuel !!!"]
[null,"Sécurité sociale",null,null," "," ",{"$nulls":3},2018]
["SS1","Maladie, Maternité , Veuvage","totalite","Totalité du salaire",{"v":0.0075,"d":"0.750%"},{"v":0.128,"d":"12.800%"},{"$nulls":3},2019]
["SS2","Vieillesse Déplafonnée","totalite","Totalité du salaire",{"v":0.003,"d":"0.300%"},{"v":0.018,"d":"1.800%"},{"$nulls":3},2020]
["SS3","Vieillesse Plafonnée",{"$f":"$D$2","v":{"v":3170,"d":"3,170.00 €"}},"de 0 à 3 170",{"v":0.0685,"d":"6.850%"},{"v":0.085,"d":"8.500%"}]
["SS4","Allocations Familiales","totalite","Totalité du salaire"," ",{"v":0.0525,"d":"5.250%"}]
["SS5","FNAL (tous employeurs)",{"$f":"$D$2","v":{"v":3170,"d":"3,170.00 €"}},"de 0 à 3 170 €"," ",{"v":1E-3,"d":"0.100%"}]
["SS6","FNAL supplémentaire TA",{"$f":"$D$2","v":{"v":3170,"d":"3,170.00 €"}},"de 0 à 3 170  €"," ",{"v":0.004,"d":"0.400%"}]
["SS7","FNAL supplémentaire 20+",{"$f":"$F$2","v":{"v":12680,"d":"12,680.00 €"}},"au-delà de 3 170 €"," ",{"v":0.005,"d":"0.500%"}]
["SS8","Contribution solidarité","totalite","Totalité du salaire"," ",{"v":0.003,"d":"0.300%"}]
["SS9","Calcul IJSS","x",{"$f":"D4*1.8","v":{"v":2623.716,"d":"2,623.72 €"}}," "," "]
["SS10","Taxe 8% Prévoyance",null,"forfait social"," ",{"v":0.08,"d":"8.000%"},"fofait social"]
["SS11","Accidents du Travail","totalite","Totalité du salaire"," ",{"v":0.0188,"d":"1.880%"}]
["LF1","Loi Fillon","totalite",null," ",{"$f":"(0.2795/0.6)*(1.6*(C4/(Ident!G15*12))-1)","v":{"v":-0.05250363257141268,"d":"-5.250%"}}]
["SS12","Versement de transport","totalite","Totalité du salaire"," ",{"v":0.016,"d":"1.600%"},">9 salariés"]
[null,"Pôle Emploi (Assurance chômage)",null,null," "," "]
["PE1","Assurance chômage TA + TB","totalite","de 0 à 12 680 €",{"v":0.024,"d":"2.400%"},{"v":0.04,"d":"4.000%"}]
["PE2","AGS (FNGS)","totalite","de 0 à 12 680 €"," ",{"v":0.003,"d":"0.300%"}]
[null,"Retraite complémentaire  Non Cadre",null,null," "," "]
["NC1","ARRCO Tranche 1 (Non Cadre)",{"$f":"$D$2","v":{"v":3170,"d":"3,170.00 €"}},"de 0 à 3 170 €",{"v":0.031,"d":"3.100%"},{"v":0.0465,"d":"4.650%"}]
["NC2","AGFF Tranche 1 (Non Cadre)",{"$f":"$D$2","v":{"v":3170,"d":"3,170.00 €"}},"de 0 à 3 170 €",{"v":0.008,"d":"0.800%"},{"v":0.012,"d":"1.200%"}]
["NC3","ARRCO Tranche 2 (Non Cadre)",{"$f":"$F$2","v":{"v":12680,"d":"12,680.00 €"}},"de 3170 € à 12680 €",{"v":0.081,"d":"8.100%"},{"v":0.1215,"d":"12.150%"}]
["NC4","AGFF Tranche 2 (Non Cadre)",{"$f":"$F$2","v":{"v":12680,"d":"12,680.00 €"}},"de 3170 € à 12680 €",{"v":0.009,"d":"0.900%"},{"v":0.013,"d":"1.300%"}]
[null," "]
[null," "]
[null,"Cadre",null,null," "," "]
["CAD1","ARRCO Tranche A (Cadres)",{"$f":"$D$2","v":{"v":3170,"d":"3,170.00 €"}},"de 0 à 3 170 €",{"v":0.031,"d":"3.100%"},{"v":0.0465,"d":"4.650%"}]
["CAD2","AGFF Tranche A (Cadres)",{"$f":"$D$2","v":{"v":3170,"d":"3,170.00 €"}},"de 0 à 3 170 €",{"v":0.008,"d":"0.800%"},{"v":0.012,"d":"1.200%"}]
["CAD3","AGIRC Tranche B (Cadres)",{"$f":"$F$2","v":{"v":12680,"d":"12,680.00 €"}},"de 3170 € à 12680 €",{"v":0.078,"d":"7.800%"},{"v":0.1275,"d":"12.750%"}]
["CAD4","AGFF Tranche B (Cadres)",{"$f":"$F$2","v":{"v":12680,"d":"12,680.00 €"}},"de 3170 € à 12680 €",{"v":0.009,"d":"0.900%"},{"v":0.013,"d":"1.300%"}]
["CAD5","GMP (Tanche B minimale)",323.33,{"v":323.33,"d":"323.33 €"},{"v":0.077,"d":"7.700%"},{"v":0.126,"d":"12.600%"}]
["CAD6","APEC","totalite","de 0 à 12680 €",{"v":0.00024,"d":"0.024%"},{"v":0.00036,"d":"0.036%"}]
["CAD7","CET","totalite","de 0 à 25 360 €",{"v":0.0013,"d":"0.130%"},{"v":0.0022,"d":"0.220%"}]
[null," ",null,null," "," "]
[null," ",null,null," "," "]
[null," ",null,null," "," "]
[null,"Prévoyance complémentaire",null,null," "," "]
["PR1","Mutuelle non cadre","x","Selon contrat",{"v":0.01813,"d":"1.813%"},{"v":0.01483,"d":"1.483%"}]
["PR2","Assurance décès cadres",{"$f":"$D$2","v":{"v":3170,"d":"3,170.00 €"}},"de 0 à 3 170 €"," ",{"v":0.015,"d":"1.500%"}]
[" "," "," "," "," "," "]
[null,"Autres cotisations"]
[null,"Participation construction (+ de 20 sal.)","totalite","Totalité du salaire"," ",{"v":0.0045,"d":"0.450%"}]
["TA1","Taxe d’apprentissage (hors Al-Mo)","totalite","Totalité du salaire"," ",{"v":0.0068,"d":"0.680%"}]
[null,"Taxe d’apprentissage (Alsace-Moselle)","totalite","Totalité du salaire"," ",{"v":0.0044,"d":"0.440%"}]
[null,"Contribution additionnelle au développement de l’apprentissage","totalite","Totalité du salaire"," ",{"v":1.8E-3,"d":"0.180%"}]
[null,"Contribution supplémentaire à la taxe d’apprentissage (hors Alsace-Moselle)","totalite","Totalité du salaire"," "," "]
["PF1","Participation formation (10 sal.)","totalite","Totalité du salaire"," ",{"v":0.01,"d":"1.000%"}]
[null,"Participation formation (+ de 10 sal.)","totalite","Totalité du salaire"," ",{"v":0.0055,"d":"0.550%"}]
[null,"Rubriques complémentaires dernières lignes",null,null," ","Base"]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null," "," "]
["TT","Total des cotisations"," ",null," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "," "]
[{"$nulls":4}," "]

{"sheet":"jan","index":3,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},"2015-01-01",null,null,{"$f":"EOMONTH(G3,0)","v":"2015-01-31"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":2.45,"d":"2 an(s).5 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1-1 & \"-\" & Salaire!A1","v":"Congés 2014-2015"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":13.083333333333334,"d":"13.08 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":11,"d":"11.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!B5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!B13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,2,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!B14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,2,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!B15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,2,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!B16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,2,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!B4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)<=PSS,$H$25,(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)<=PSS,$H$25,(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)<=PSS,$H$25,(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\" \",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!B35","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!B33","v":{"v":2000.9533561969997,"d":"2,000.95"}}]

{"sheet":"fév","index":4,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},"2015-01-01",null,null,{"$f":"EOMONTH(G3,0)","v":"2015-01-31"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":2.45,"d":"2 an(s).5 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1-1 & \"-\" & Salaire!A1","v":"Congés 2014-2015"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":13.083333333333334,"d":"13.08 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":11,"d":"11.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":1,"d":"1.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!B5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!B13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,2,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!B14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,2,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!B15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,2,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!B16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,2,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!B4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,2,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)<=PSS,$H$25,(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)<=PSS,$H$25,(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)<=PSS,$H$25,(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\" \",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!B35","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!B33","v":{"v":2000.9533561969997,"d":"2,000.95"}}]

{"sheet":"mar","index":5,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(fév!G3,0)+1","v":"2015-02-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-02-28"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":2.5277777777777777,"d":"2 an(s).5 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1-1 & \"-\" & Salaire!A1","v":"Congés 2014-2015"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":15.166666666666668,"d":"15.17 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":0,"d":"0.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":2,"d":"2.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!D5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!D13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,4,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,4,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!D14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,4,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,4,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!D15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,4,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,4,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,4,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!D16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,4,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,4,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!D4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,4,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!D35","v":{"v":6188.795992005,"d":"6,188.80"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!D33","v":{"v":6002.860068590999,"d":"6,002.86"}}]

{"sheet":"avr","index":6,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(mar!G3,0)+1","v":"2015-03-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-03-31"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":2.613888888888889,"d":"2 an(s).6 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1-1 & \"-\" & Salaire!A1","v":"Congés 2014-2015"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":17.25,"d":"17.25 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":0,"d":"0.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":3,"d":"3.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!E5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!E13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,5,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,5,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!E14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,5,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,5,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!E15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,5,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,5,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,5,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!E16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,5,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,5,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!E4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,5,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!E35","v":{"v":8251.72798934,"d":"8,251.73"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!E33","v":{"v":8003.813424787999,"d":"8,003.81"}}]

{"sheet":"mai","index":7,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(avr!G3,0)+1","v":"2015-04-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-04-30"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":2.6972222222222224,"d":"2 an(s).7 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1-1 & \"-\" & Salaire!A1","v":"Congés 2014-2015"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":19.333333333333332,"d":"19.33 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":0,"d":"0.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":4,"d":"4.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!F5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!F13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,6,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,6,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!F14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,6,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,6,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!F15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,6,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,6,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,6,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!F16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,6,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,6,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!F4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,6,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!F35","v":{"v":10314.659986674998,"d":"10,314.66"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!F33","v":{"v":10004.766780984999,"d":"10,004.77"}}]

{"sheet":"jun","index":8,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(mai!G3,0)+1","v":"2015-05-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-05-31"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":2.783333333333333,"d":"2 an(s).8 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1 & \"-\" & Salaire!A1+1","v":"Congés 2015-2016"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":21.416666666666664,"d":"21.42 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":0,"d":"0.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":5,"d":"5.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!G5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!G13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,7,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,7,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!G14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,7,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,7,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!G15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,7,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,7,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,7,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!G16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,7,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,7,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!G4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,7,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!G35","v":{"v":12377.591984009998,"d":"12,377.59"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!G33","v":{"v":12005.720137182,"d":"12,005.72"}}]

{"sheet":"jui","index":9,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(jun!G3,0)+1","v":"2015-06-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-06-30"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":2.8666666666666667,"d":"2 an(s).9 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1 & \"-\" & Salaire!A1+1","v":"Congés 2015-2016"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":23.499999999999996,"d":"23.50 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":21.416666666666664,"d":"21.42 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":6,"d":"6.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!H5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!H13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,8,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,8,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!H14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,8,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,8,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!H15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,8,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,8,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,8,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!H16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,8,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,8,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!H4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,8,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!H35","v":{"v":14440.523981344997,"d":"14,440.52"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!H33","v":{"v":14006.673493379,"d":"14,006.67"}}]

{"sheet":"aoû","index":10,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(jui!G3,0)+1","v":"2015-07-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-07-31"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":2.952777777777778,"d":"3 an(s).0 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1 & \"-\" & Salaire!A1+1","v":"Congés 2015-2016"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":25.58333333333333,"d":"25.58 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":0,"d":"0.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":7,"d":"7.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!I5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!I13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,9,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,9,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!I14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,9,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,9,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!I15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,9,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,9,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,9,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!I16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,9,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,9,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!I4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,9,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!I35","v":{"v":16503.45597868,"d":"16,503.46"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!I33","v":{"v":16007.626849576,"d":"16,007.63"}}]

{"sheet":"sep","index":11,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(aoû!G3,0)+1","v":"2015-08-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-08-31"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":3.0388888888888888,"d":"3 an(s).0 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1 & \"-\" & Salaire!A1+1","v":"Congés 2015-2016"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":27.66666666666666,"d":"27.67 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":0,"d":"0.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":8,"d":"8.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!J5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!J13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,10,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,10,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!J14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,10,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,10,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!J15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,10,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,10,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,10,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!J16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,10,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,10,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!J4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,10,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!J35","v":{"v":18566.387976014998,"d":"18,566.39"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!J33","v":{"v":18008.580205773,"d":"18,008.58"}}]

{"sheet":"oct","index":12,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(sep!G3,0)+1","v":"2015-09-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-09-30"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":3.1222222222222222,"d":"3 an(s).1 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1 & \"-\" & Salaire!A1+1","v":"Congés 2015-2016"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":29.749999999999993,"d":"29.75 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":0,"d":"0.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":9,"d":"9.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!K5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!K13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,11,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,11,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!K14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,11,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,11,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!K15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,11,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,11,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,11,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!K16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,11,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,11,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!K4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,11,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!K35","v":{"v":20629.319973349997,"d":"20,629.32"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!K33","v":{"v":20009.533561969998,"d":"20,009.53"}}]

{"sheet":"nov","index":13,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(oct!G3,0)+1","v":"2015-10-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-10-31"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":3.2083333333333335,"d":"3 an(s).2 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1 & \"-\" & Salaire!A1+1","v":"Congés 2015-2016"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":31.833333333333325,"d":"31.83 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":0,"d":"0.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":10,"d":"10.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!L5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!L13)=TRUE,\"\",Salaire!A13)","v":""},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,12,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,12,FALSE))","v":""},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!L14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,12,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,12,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!L15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,12,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,12,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,12,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!L16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,12,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,12,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!L4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,12,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":2628.4410999999996,"d":"2,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":19.713308249999997,"d":"19.71"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":336.4404607999999,"d":"336.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":137.99315774999997,"d":"137.99"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":7.885323299999999,"d":"7.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":47.31193979999999,"d":"47.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":180.04821535,"d":"180.05"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":223.41749349999998,"d":"223.42"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},{"v":2.6284410999999994,"d":"2.63"}]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},{"v":10.513764399999998,"d":"10.51"}]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":49.414692679999995,"d":"49.41"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-138.00270574999976,"d":"-138.00"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":63.08258639999999,"d":"63.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":105.13764399999998,"d":"105.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":7.885323299999999,"d":"7.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,{"v":81.48167409999999,"d":"81.48"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":122.22251114999997,"d":"122.22"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,{"v":21.027528799999995,"d":"21.03"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},{"v":31.541293199999995,"d":"31.54"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"PR1"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"Mutuelle non cadre"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":"x"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.01813,"d":"1.813%"}},null,{"v":47.65363714299999,"d":"47.65"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01483,"d":"1.483%"}},{"v":38.97978151299999,"d":"38.98"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"TA1"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":17.873399479999996,"d":"17.87"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"PF1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":2628.4410999999996,"d":"2,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":26.284410999999995,"d":"26.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"CSG1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":61.978641137999986,"d":"61.98"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG2"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,{"v":131.70461241824998,"d":"131.70"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG3"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":2582.4433807499995,"d":"2,582.44"}},{"v":2582.4433807499995,"d":"2,582.44"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,{"v":12.912216903749998,"d":"12.91"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":" "},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":627.487743803,"d":"627.49"}},null,{"$f":"SUM(K27:K49)","v":{"v":1027.5269312230002,"d":"1,027.53"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":2062.931997335,"d":"2,062.93"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":2000.9533561969997,"d":"2,000.95"}}]
[null,null,"Cumul année",{"$f":"Salaire!L35","v":{"v":22692.251970684996,"d":"22,692.25"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!L33","v":{"v":22010.486918166996,"d":"22,010.49"}}]

{"sheet":"dec","index":14,"n_rows":56,"n_cols":12,"rows_kept":56,"merged":[[1,0,1,2],[2,6,2,8],[2,9,2,10],[3,0,3,2],[4,0,4,2],[12,6,12,7],[12,9,12,10],[14,0,15,3],[17,6,17,8],[17,9,17,10],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[37,11,55,11],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[54,1,55,1]]}
[]
[{"$f":"Ident!B2","v":"calindoudou"},{"$nulls":8},{"$f":"\"BULLETIN DE PAIE \"","v":"BULLETIN DE PAIE "}]
[{"$f":"Ident!B3","v":0},{"$nulls":5},{"$f":"EOMONTH(nov!G3,0)+1","v":"2015-11-01"},null,null,{"$f":"EOMONTH(G3,0)","v":"2015-11-30"}]
[{"$f":"Ident!B4","v":{"v":0,"d":"00000"}}]
[{"$f":"Ident!B5 &\" \" & Ident!B6","v":" "},{"$nulls":5},{"$f":"+\"SIRET: \" &Ident!B10 & \"      APE : \" &Ident!B11","v":"SIRET:       APE : "}]
[{"$nulls":6},{"$f":"\"URSSAF :\" & Ident!B12","v":"URSSAF :"}]
[]
["Numéro S.S  :",null,{"$f":"Ident!F8","v":0},{"$nulls":3},{"$f":"CONCATENATE(Ident!F2,\" \",Ident!F3)","v":" "}]
["Emploi :",null,{"$f":"Ident!F13","v":"Resp Administratif & Fin"},{"$nulls":3},{"$f":"Ident!F4","v":0}]
["Anc :",null,{"$f":"(J3-Ident!F17)/360","v":{"v":3.2916666666666665,"d":"3 an(s).3 mois"}},{"$nulls":3},{"$f":"Ident!F5","v":0}]
["Cat :",null,{"$f":"Ident!F14","v":"non cadre"},{"$nulls":3},{"$f":"CONCATENATE(Ident!F6,\" \",(Ident!F7))","v":" "}]
["Qualité :",null,{"$f":"Ident!F9","v":0}]
["Coef :",null,{"$f":"Ident!F10","v":0},{"$nulls":3},{"$f":" \"Congés \" & Salaire!A1 & \"-\" & Salaire!A1+1","v":"Congés 2015-2016"},null,"CP A-1",{"$f":"\"Rtt \" & Salaire!A1","v":"Rtt 2015"}]
["Echelon :",null,{"$f":"Ident!F11","v":0},{"$nulls":3},"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,6,)","v":{"v":0,"d":"0.00 jr(s)"}},null,"Pris",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,9,)","v":{"v":0,"d":"0.00"}}]
[{"$f":"CONCATENATE(Ident!A13,\" \",Ident!B14)","v":"Convention Collective Ventes à distance sur catalogue spécialisé de produits par internet"},{"$nulls":5},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,17,)","v":{"v":33.91666666666666,"d":"33.92 jr(s)"}},{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,15,)","v":{"v":0,"d":"0.00 jr(s)"}},"Restant",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,18,)","v":{"v":11,"d":"11.00"}}]
[{"$nulls":6},"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,16,)","v":{"v":2.0833333333333335,"d":"2.08 jr(s)"}},null,"Acquis",{"$f":"HLOOKUP($G$3,Salaire!$B$9:$M$26,14,)","v":{"v":1,"d":"1.00"}}]
[]
[null,"Rub.","Intitulé","Nombre",null,"Base","Part Salariale",null,null,"Part Patronale"]
[{"$nulls":6},"Taux","Gain","Retenue","Taux","Retenue"]
[null,null,"Salaire Brut",null,null,{"$f":"Ident!G16","v":151.67},{"$f":"Salaire!M5","v":17.33},{"$f":"G20*F20","v":{"v":2628.4410999999996,"d":"2,628.44"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!M13)=TRUE,\"\",Salaire!A13)","v":"Primes, avantages"},{"$f":"IF(ISNA(VLOOKUP($C21,Salaire!$A$13:$M$19,13,FALSE))=TRUE,\"\",VLOOKUP($C21,Salaire!$A$13:$M$19,13,FALSE))","v":{"v":3000,"d":"3,000.00"}},{"$nulls":3},{"$f":"IF(D21>0,D21,\" \")","v":{"v":3000,"d":"3,000.00"}}]
[null,null,{"$f":"IF(ISBLANK(Salaire!M14)=TRUE,\"\",Salaire!A14)","v":""},{"$f":"IF(ISNA(VLOOKUP($C22,Salaire!$A$13:$M$19,13,FALSE))=TRUE,\"\",VLOOKUP($C22,Salaire!$A$13:$M$19,13,FALSE))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!M15)=TRUE,\"\",Salaire!A15)","v":""},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,13,FALSE))=TRUE,\"\",VLOOKUP($C23,Salaire!$A$13:$M$19,13,FALSE))","v":""},null,null,{"$f":"IF(D23=\"\",\" \",(G20+G20*Salaire!A15/100))","v":" "},{"$f":"IF(ISNA(VLOOKUP($C23,Salaire!$A$13:$M$19,13,FALSE))=TRUE,\"\",IF(OR($C23=\"Abs/Ind congés payés\",$C23=\"Abs/Ind Maladie 100%\")=TRUE,,IF($C23=\"Primes, avantages\",D23,(D23*E23)+((D23*G23)))))","v":""}]
[null,null,{"$f":"IF(ISBLANK(Salaire!M16)=TRUE,\"\",Salaire!A16)","v":""},{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,13,FALSE))=TRUE,\"\",VLOOKUP($C24,Salaire!$A$13:$M$19,13,FALSE))","v":""},null,null,{"$f":"IF(D24=\"\",\" \",G20*Salaire!M4)","v":" "},null,{"$f":"IF(ISNA(VLOOKUP($C24,Salaire!$A$13:$M$19,13,FALSE))=TRUE,\"\",IF(OR($C24=\"Abs/Ind congés payés\",$C24=\"Abs/Ind Maladie 100%\")=FALSE,,IF($C24=\"Primes, avantages\",D24,D24*G24)))","v":""}]
[null,null,"Total brut Mensuel",{"$nulls":4},{"$f":"SUM(H20:H24)-SUM(I21:I24)","v":{"v":5628.4411,"d":"5,628.44"}}]
[]
[null,"SS1",{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,2,)","v":"Maladie, Maternité , Veuvage"},null,{"$f":"IF(VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C27,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"$f":"IF(E27=\" \",\"\",IF(E27=\"totalite\",$H$25,IF(E27<PSS,E27,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E27=_PSS4),$H$25-PSS,PSS)))))","v":{"v":5628.4411,"d":"5,628.44"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0075,"d":"0.750%"}},null,{"$f":"IF(G27=\" \",\" \",F27*G27)","v":{"v":42.21330825,"d":"42.21"}},{"$f":"VLOOKUP(B27,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.128,"d":"12.800%"}},{"$f":"IF(J27=\" \",\" \",F27*J27)","v":{"v":720.4404608,"d":"720.44"}}]
[null,"ss4",{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,2,)","v":"Allocations Familiales"},null,{"$f":"IF(VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C28,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":5628.4411,"d":"5,628.44"},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,5,)","v":" "},null,{"$f":"IF(G28=\" \",\" \",F28*G28)","v":" "},{"$f":"VLOOKUP(B28,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0525,"d":"5.250%"}},{"v":295.49315774999997,"d":"295.49"}]
[null,"SS2",{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Déplafonnée"},null,{"$f":"IF(VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C29,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":5628.4411,"d":"5,628.44"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.003,"d":"0.300%"}},null,{"v":16.8853233,"d":"16.89"},{"$f":"VLOOKUP(B29,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.018,"d":"1.800%"}},{"v":101.31193979999999,"d":"101.31"}]
[null,"SS3",{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,2,)","v":"Vieillesse Plafonnée"},null,{"$f":"IF(VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C30,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":3170,"d":"3,170.00"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.0685,"d":"6.850%"}},null,{"v":217.145,"d":"217.15"},{"$f":"VLOOKUP(B30,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.085,"d":"8.500%"}},{"v":269.45000000000005,"d":"269.45"}]
[null,"SS5",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,2,)","v":"FNAL (tous employeurs)"},null,{"$f":"IF(VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C31,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":3170,"d":"3,170.00"},{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B31,[1]Taux!$A$1:$F$58,6,)","v":{"v":1E-3,"d":"0.100%"}},3.17]
[null,"SS6",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,2,)","v":"FNAL supplémentaire TA"},null,{"$f":"IF(VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C32,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":3170,"d":"3,170.00"},{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B32,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.004,"d":"0.400%"}},12.68]
[null,"SS8",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,2,)","v":"Contribution solidarité"},null,{"$f":"IF(VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C33,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":5628.4411,"d":"5,628.44"},{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B33,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":16.8853233,"d":"16.89"}]
[null,"ss11",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,2,)","v":"Accidents du Travail"},null,{"$f":"IF(VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C34,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":5628.4411,"d":"5,628.44"},{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B34,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0188,"d":"1.880%"}},{"v":105.81469268000001,"d":"105.81"}]
[null,"LF1",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,2,)","v":"Loi Fillon"},null,{"$f":"IF(VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C35,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":5628.4411,"d":"5,628.44"},{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B35,[1]Taux!$A$1:$F$58,6,)","v":{"v":-0.05250363257141268,"d":"-5.250%"}},{"v":-295.5136034642378,"d":"-295.51"}]
[null,"pe1",{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,2,)","v":"Assurance chômage TA + TB"},null,{"$f":"IF(VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C36,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":5628.4411,"d":"5,628.44"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,{"v":135.0825864,"d":"135.08"},{"$f":"VLOOKUP(B36,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.04,"d":"4.000%"}},{"v":225.137644,"d":"225.14"}]
[null,"pe2",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,2,)","v":"AGS (FNGS)"},null,{"$f":"IF(VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C37,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":5628.4411,"d":"5,628.44"},{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B37,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.003,"d":"0.300%"}},{"v":16.8853233,"d":"16.89"}]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A28,[1]Taux!A35)","v":"NC1"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C38,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":3170,"d":"3,170.00"},{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.031,"d":"3.100%"}},null,98.27,{"$f":"VLOOKUP(B38,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0465,"d":"4.650%"}},{"v":147.405,"d":"147.41"},"Bulletin de paie établi avec GestionVB_Paie v8.06"]
[null,{"$f":"IF($C$11=\"non cadre\",[1]Taux!A29,[1]Taux!A36)","v":"NC2"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 1 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C39,[1]Taux!$B$2:$F$58,2,))","v":{"v":3170,"d":"3,170.00"}},{"v":3170,"d":"3,170.00"},{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.008,"d":"0.800%"}},null,25.36,{"$f":"VLOOKUP(B39,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.012,"d":"1.200%"}},38.04]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC3,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD3,IF($B$39=_CAD2,_CAD5,_PR1)))","v":"NC3"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,2,)","v":"ARRCO Tranche 2 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C40,[1]Taux!$B$2:$F$58,2,))","v":{"v":12680,"d":"12,680.00"}},{"v":2458.4411,"d":"2,458.44"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.081,"d":"8.100%"}},null,{"v":199.1337291,"d":"199.13"},{"$f":"VLOOKUP(B40,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.1215,"d":"12.150%"}},{"v":298.70059365,"d":"298.70"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_NC4,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD4,IF($B$39=_CAD2,_CAD6,_TA1)))","v":"NC4"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,2,)","v":"AGFF Tranche 2 (Non Cadre)"},null,{"$f":"IF(VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C41,[1]Taux!$B$2:$F$58,2,))","v":{"v":12680,"d":"12,680.00"}},{"v":2458.4411,"d":"2,458.44"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.009,"d":"0.900%"}},null,{"v":22.125969899999998,"d":"22.13"},{"$f":"VLOOKUP(B41,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.013,"d":"1.300%"}},{"v":31.959734299999997,"d":"31.96"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_TA1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD6,IF($B$39=_CAD2,_CAD7,_PF1)))","v":"TA1"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,2,)","v":"Taxe d’apprentissage (hors Al-Mo)"},null,{"$f":"IF(VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C42,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":5628.4411,"d":"5,628.44"},{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B42,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.0068,"d":"0.680%"}},{"v":38.273399479999995,"d":"38.27"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_PF1,IF(AND($B$39=_CAD2,$H$25>PSS),_CAD7,IF($B$39=_CAD2,_PR2,_csg1)))","v":"PF1"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,2,)","v":"Participation formation (10 sal.)"},null,{"$f":"IF(VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C43,[1]Taux!$B$2:$F$58,2,))","v":"totalite"},{"v":5628.4411,"d":"5,628.44"},{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B43,[1]Taux!$A$1:$F$58,6,)","v":{"v":0.01,"d":"1.000%"}},{"v":56.284411,"d":"56.28"}]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_csg1,IF(AND($B$39=_CAD2,$H$25>PSS),_PR2,IF($B$39=_CAD2,_TA1,_CSG2)))","v":"CSG1"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,2,)","v":"CSG non déductible"},null,{"$f":"IF(VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C44,[1]Taux!$B$2:$F$58,2,))","v":{"v":5529.94338075,"d":"5,529.94"}},{"v":3170,"d":"3,170.00"},{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.024,"d":"2.400%"}},null,76.08,{"$f":"VLOOKUP(B44,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG2,IF(AND($B$39=_CAD2,$H$25>PSS),_TA1,IF($B$39=_CAD2,_PF1,_CSG3)))","v":"CSG2"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,2,)","v":"CSG déductible"},null,{"$f":"IF(VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C45,[1]Taux!$B$2:$F$58,2,))","v":{"v":5529.94338075,"d":"5,529.94"}},{"v":3170,"d":"3,170.00"},{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.051,"d":"5.100%"}},null,161.67,{"$f":"VLOOKUP(B45,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),_CSG3,IF(AND($B$39=_CAD2,$H$25>PSS),_PF1,IF($B$39=_CAD2,_csg1,\" \")))","v":"CSG3"},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,2,)","v":"CRDS"},null,{"$f":"IF(VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C46,[1]Taux!$B$2:$F$58,2,))","v":{"v":5529.94338075,"d":"5,529.94"}},{"$f":"IF(E46=\" \",\"\",IF(B46=\"CSG1\",$H$25*0.9825,IF(B46=\"CSG2\",$H$25*0.9825,IF(E46=\"totalite\",$H$25,IF(E46<PSS,E46,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E46=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":3170,"d":"3,170.00"}},{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,5,)","v":{"v":0.005,"d":"0.500%"}},null,15.85,{"$f":"VLOOKUP(B46,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_csg1,IF($B$39=_CAD2,_CSG2,\" \")))","v":" "},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C47,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E47=\" \",\"\",IF(B47=\"CSG1\",$H$25*0.9825,IF(B47=\"CSG2\",$H$25*0.9825,IF(E47=\"totalite\",$H$25,IF(E47<PSS,E47,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E47=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B47,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG2,IF($B$39=_CAD2,_CSG3,\" \")))","v":" "},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C48,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E48=\" \",\"\",IF(B48=\"CSG2\",$H$25*0.9825,IF(B48=\"CSG3\",$H$25*0.9825,IF(E48=\"totalite\",$H$25,IF(E48<PSS,E48,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E48=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,5,)","v":" "},null," ",{"$f":"VLOOKUP(B48,[1]Taux!$A$1:$F$58,6,)","v":" "}," "]
[null,{"$f":"IF(AND($B$39=_NC2,$H$25>PSS),\" \",IF(AND($B$39=_CAD2,$H$25>PSS),_CSG3,IF($B$39=_CAD2,\" \",\" \")))","v":" "},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,2,)","v":" "},null,{"$f":"IF(VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,)=98.25,$H$25*0.9825,VLOOKUP(C49,[1]Taux!$B$2:$F$58,2,))","v":{"v":0,"d":"0.00"}},{"$f":"IF(E49=\" \",\" \",IF(B49=\"CSG2\",$H$25*0.9825,IF(B49=\"CSG3\",$H$25*0.9825,IF(E49=\"totalite\",$H$25,IF(E49<PSS,E49,IF($H$25<=PSS,$H$25,IF(AND($H$25>PSS,E49=_PSS4),$H$25-PSS,PSS)))))))","v":{"v":0,"d":"0.00"}},{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,5,)","v":" "},null," ",{"$f":"VLOOKUP(B49,[1]Taux!$A$1:$F$59,6,)","v":" "}," "]
[null,null,"Total cotisations",{"$nulls":5},{"$f":"SUM(I27:I49)","v":{"v":1009.81591695,"d":"1,009.82"}},null,{"$f":"SUM(K27:K49)","v":{"v":2082.418076595762,"d":"2,082.42"}}]
[]
[]
[{"$nulls":8},"",{"$f":"IF([1]Taux!B59<>\"\",[1]Taux!E59,\"\")","v":" "},""]
[{"$nulls":10},"Pour vous aider à faire valoir vos droits , conservez ce bulletin de paie sans limitation de durée."]
[null,null,"Net imposable",{"$f":"VLOOKUP(\"csg1\",B27:I49,8,)+K55","v":{"v":4694.70518305,"d":"4,694.71"}},{"$nulls":4},"Net à payer",null,{"$f":"$H$25-$I$50","v":{"v":4618.6251830500005,"d":"4,618.63"}}]
[null,null,"Cumul année",{"$f":"Salaire!M35","v":{"v":24755.183968019996,"d":"24,755.18"}},{"$nulls":4},"Cumul année",null,{"$f":"Salaire!M33","v":{"v":24011.440274363995,"d":"24,011.44"}}]