{"text_format":"3","workbook":"xls","n_sheets":15,"sheets":["Feuil1","BASECALC","janvier","fevrier","mars","avril","mai","juin","juillet","aout","sept.","oct.","nov.","dec.","BVM"],"not_rendered":{"external_links":1,"defined_names":12,"comments":11},"read":"whole","date_system":"1904","formulas":"cached_only"}

{"sheet":"Feuil1","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"BASECALC","index":1,"n_rows":55,"n_cols":17,"rows_kept":55,"merged":[[0,0,1,0],[28,0,28,1],[28,6,28,9],[29,6,32,6],[29,7,29,8],[30,7,30,8],[31,7,31,8],[32,7,32,8],[34,6,35,6],[34,7,34,8],[35,7,35,8],[36,7,36,8],[37,6,38,6],[37,7,37,8],[38,7,38,8],[39,7,39,8],[40,6,40,9],[41,6,41,9],[42,6,42,7],[43,6,43,7],[44,6,44,7],[46,6,46,9],[47,6,47,7],[48,6,48,7],[49,6,49,7]],"flags":["formulas_cached_only"]}
["Base pour CRDS et CSG","janvier","février","mars","avril","mai","juin","juillet","août","septembre","octobre","novembre","décembre"]
[]
["salaire brut",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["avantage"]
["indem. maladie"]
["part patronales de prévoyance\n%",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["part patronales de prévoyance\n€",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["abattement 1.75% (depuis 2012)",{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"},{"v":0.0175,"d":"1.75%"}]
["BASE = 98.25% salaire + cotisation patronales de prévoyance",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BASE CSG CRDS = 97% salaire + cotisation patronales de prévoyance",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["salaire horaire brut (remettre à jour à chaque nouvelle grille de la convention"]
["SALAIRE MENSUEL BRUT",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["autres rémun",{"$nulls":10},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["SALAIRE MENSUEL NET",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SALAIRE MENSUEL NET IMPOSABLE",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Cumul imposable",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"smic horaire","temps legal mensuel","temps reel travaillé"]
["cumul des heures",{"v":106.6,"d":"106.60"},{"v":213.2,"d":"213.20"},{"v":319.79999999999995,"d":"319.80"},{"v":426.4,"d":"426.40"},{"v":533,"d":"533.00"},{"v":639.6,"d":"639.60"},{"v":746.2,"d":"746.20"},{"v":852.8000000000001,"d":"852.80"},{"v":959.4000000000001,"d":"959.40"},{"v":1066,"d":"1,066.00"},{"v":1172.6,"d":"1,172.60"},{"v":1279.1999999999998,"d":"1,279.20"}]
["REM-RDF=salaire brut+indemCP+indemprecarite-tps pause",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,null,151.67,106.6]
["SMIC-RDF=(smichoraire*dureelegalemens)/(dureereelle/dureereelle)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,0]
[]
[]
["salaire horaire net (pour info)",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["report CP année n-1"]
[]
[]
["taux année en cours (révision janvier ou en cours d'année si besoin)",null,"patronales","salariales",null,null,"divers calculs pour mois incomplets"]
[null,"Maladie total",{"v":0.1284,"d":"12.84%"},{"v":0.0075,"d":"0.75%"},null,null,"contrat Aline annualisé","nb heures annuelles",null,1279.2]
[null,"Vieillesse total",{"v":0.0185,"d":"1.85%"},{"v":0.0035,"d":"0.35%"},{"$nulls":3},"nb heures mensuelles",null,106.60000000000001,"30 jours"]
[null,"Vieillesse sous plafond",{"v":0.0855,"d":"8.55%"},{"v":0.069,"d":"6.90%"},{"$nulls":3},"nb heures hebdo",null,24.6]
[null,"Accident du travail",{"v":0.0309,"d":"3.09%"},{"$nulls":4},"nb heures jour (4 jours par semaine)",null,6.15]
[null,"Allocation familiales",{"v":0.0345,"d":"3.45%"}]
[null,"Service santé travail",{"v":0.0042,"d":"0.42%"},{"$nulls":3},"mois incomplet","nombre de jours à partir date reprise",null,{"v":7,"d":"7.0"}]
[null,"Contribution Organisations syndicales",{"v":0.00016,"d":"0.02%"},{"$nulls":4},"prorata nb d'heures",null,{"v":24.873333333333335,"d":"24.9"}]
[null,"Cotisation pénibilité",{"v":0,"d":"0.00%"},{"$nulls":3},"OU"]
[null,"FNAL aide logt",{"v":0.001,"d":"0.10%"},{"$nulls":3},"mois incomplet","nombre de jours réellement travaillés",null,4]
[null,"Assurance chômage SPL",{"v":0.04,"d":"4.00%"},{"v":0.024,"d":"2.40%"},{"$nulls":3},"nombre d'heures",null,24.6]
[null,"Ass. garantie des salaires",{"v":0.0025,"d":"0.25%"}]
[null,"FAFSEA",{"v":0.002,"d":"0.20%"},{"$nulls":3},"taux de réevualuation du smic"]
[null,"AFNCA ANEFA PROVEA ASC ADEFA (formation)",{"v":0.0035,"d":"0.35%"},{"v":0.0006000000000000001,"d":"0.06%"},null,null,"cas 1 : TESA présent du 1er au dernier jour du mois"]
[null,"Contribution dialogue social",{"v":0.00016,"d":"0.016%"},{"$nulls":3},"nombre d'heures travaillées"]
[null,"Retraite non cadre tranche A",{"v":0.03875,"d":"3.875%"},{"v":0.03875,"d":"3.875%"},null,null,"durée légale du travail"]
[null,"AGFF (retraite compl.) non cadre tranche A",{"v":0.012,"d":"1.20%"},{"v":0.008,"d":"0.80%"},null,null,"taux de réevualuation du smic",null,{"$error":"#DIV/0!"}]
[null,"Agri. prév. décès SPL",{"v":0.0022,"d":"0.22%"},{"v":0.0011,"d":"0.11%"}]
[null,"Agri. prév. Décès GIT TOT",{"v":0.0089,"d":"0.89%"},{"v":0.0066,"d":"0.66%"},null,null,"cas 2 : salarié entré ou sorti en cours de mois"]
[null,"Solidarité autonome",{"v":0.003,"d":"0.30%"},{"$nulls":3},"nombre d'heures travaillées"]
[null,"Complémentaire frais de soin",{"v":13.5,"d":"13.50 €"},{"v":13.5,"d":"13.50 €"},null,null,"durée légale du travail (7 heures par jours * nombres de jours OUVRÉS du mois)"]
[null,"COTISATIONS PATRONALES",{"v":0.41616999999999993,"d":"41.62%"},{"$nulls":3},"taux de réevualuation du smic",null,{"$error":"#DIV/0!"}]
[null,"COTISATIONS SALARIALES",null,{"v":0.15905,"d":"15.91%"}]
[null,"NET IMPOSABLE"]
[null,"CSG déductible",null,{"v":0.051,"d":"5.10%"}]
[null,"CSG non déductible",null,{"v":0.024,"d":"2.40%"}]
[null,"CRDS non déductible",null,{"v":0.005,"d":"0.50%"}]

{"sheet":"janvier","index":2,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","Aline Bosteau"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":5,"d":"5.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter"]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":106.6,"d":"106.60"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",0,"congés pris (jours)",null,"congés restants  (jours)",0]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"fevrier","index":3,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":5,"d":"5.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter"]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":213.2,"d":"213.20"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",2.5,"congés pris (jours)",0,"congés restants  (jours)",2.5]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"mars","index":4,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter "]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":319.79999999999995,"d":"319.80"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",5,"congés pris (jours)",0,"congés restants  (jours)",5]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"avril","index":5,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter"]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["rattrage erreur salaire net janvier à avril inclus 1.37€/mois (versé en différé du salaire le 1/05/15) ",{"$nulls":4},{"v":5.48,"d":"€ 5.48"}]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":426.4,"d":"426.40"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",7.5,"congés pris (jours)",6,"congés restants  (jours)",1.5]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"mai","index":6,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter"]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":533,"d":"533.00"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",4,"congés pris (jours)",null,"congés restants  (jours)",4]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"juin","index":7,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter"]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":639.6,"d":"639.60"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",6.5,"congés pris (jours)",null,"congés restants  (jours)",6.5]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"juillet","index":8,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter"]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":746.2,"d":"746.20"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",9,"congés pris (jours)",null,"congés restants  (jours)",9]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"aout","index":9,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter"]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":852.8000000000001,"d":"852.80"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",11.5,"congés pris (jours)",null,"congés restants  (jours)",11.5]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"sept.","index":10,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter"]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":959.4000000000001,"d":"959.40"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",14,"congés pris (jours)",null,"congés restants  (jours)",14]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"oct.","index":11,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["à rajouter"]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":1066,"d":"1,066.00"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",16.5,"congés pris (jours)",null,"congés restants  (jours)",16.5]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"nov.","index":12,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["Gratification de fin d'année temps partiel 70% = 40 * salaire horaire de base (50% de la gratification) ",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)",{"$nulls":4},{"$error":"#DIV/0!"}]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":1172.6,"d":"1,172.60"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",19,"congés pris (jours)",null,"congés restants  (jours)",19]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"dec.","index":13,"n_rows":54,"n_cols":6,"rows_kept":54,"merged":[[1,0,3,2],[1,4,1,5],[2,4,2,5],[3,4,3,5],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,0,11,4],[12,2,12,3],[13,0,13,4],[15,2,15,3],[15,4,15,5],[36,0,36,1],[36,4,36,5],[40,0,40,3],[42,0,42,4],[43,0,43,4],[45,0,45,4],[48,2,48,3],[52,0,52,5],[53,0,53,5]],"flags":["formulas_cached_only"]}
[]
["EARL La ferme du hanneton\n161 le hérault - 72450 Lombron\nSIRET: 520 719 394 00014\nAPE : 0113Z",null,null,"à","ALINE BOSTEAU"]
[{"$nulls":3},"emploi","Agent Technique Qualifié"]
[{"$nulls":3},"coefficient","031"]
[]
[null,null,"Période du ",null,"au "]
[]
["nombre d’heures",{"v":106.6,"d":"106.60"},"salaire horaire de base",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["nombre heures sup à X%",null,"salaire horaire",null,null,{"v":0,"d":"€ 0.00"}]
["ancienneté (an) ",{"v":6,"d":"6.00"},"prime %",null,{"v":0.02,"d":"2.00%"},{"v":0,"d":"€ 0.00"}]
["Gratification de fin d'année temps partiel 70% = 40 * salaire horaire de base (50% de la gratification) ",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["SALAIRE BRUT",{"$nulls":4},{"v":0,"d":"€ 0.00"}]
[]
["CHARGES","BASES","COTISATIONS PATRONALES",null,"COTISATIONS SALARIALES"]
["Maladie total",0,{"v":0.1284,"d":"12.84%"},{"v":0,"d":"€ 0.00"},{"v":0.0075,"d":"0.75%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse total",0,{"v":0.0185,"d":"1.85%"},{"v":0,"d":"€ 0.00"},{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"}]
["Vieillesse sous plafond",0,{"v":0.0855,"d":"8.55%"},{"v":0,"d":"€ 0.00"},{"v":0.069,"d":"6.90%"},{"v":0,"d":"€ 0.00"}]
["Accident du travail",0,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"€ 0.00"}]
["Allocation familiales",0,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"€ 0.00"}]
["Service santé travail",0,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"€ 0.00"}]
["Organisations syndicales",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Cotisation pénibilité \n(à partir 2017)",0,{"v":0,"d":"0.00%"},{"v":0,"d":"€ 0.00"}]
["Aide au logement FNAL",0,{"v":0.001,"d":"0.10%"},{"v":0,"d":"€ 0.00"}]
["Assurance chômage SPL",0,{"v":0.04,"d":"4.00%"},{"v":0,"d":"€ 0.00"},{"v":0.024,"d":"2.40%"},{"v":0,"d":"€ 0.00"}]
["Ass. garantie des salaires",0,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"€ 0.00"}]
["FAFSEA",0,{"v":0.002,"d":"0.20%"},{"v":0,"d":"€ 0.00"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",0,{"v":0.0035,"d":"0.35%"},{"v":0,"d":"€ 0.00"},{"v":0.0006000000000000001,"d":"0.06%"},{"v":0,"d":"€ 0.00"}]
["Paritarisme",0,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"€ 0.00"}]
["Retraite non cadre tranche A",0,{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"},{"v":0.03875,"d":"3.88%"},{"v":0,"d":"€ 0.00"}]
["AGFF (retraite compl.) non cadre tranche A",0,{"v":0.012,"d":"1.20%"},{"v":0,"d":"€ 0.00"},{"v":0.008,"d":"0.80%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. décès SPL",0,{"v":0.0022,"d":"0.22%"},{"v":0,"d":"€ 0.00"},{"v":0.0011,"d":"0.11%"},{"v":0,"d":"€ 0.00"}]
["Agri. prév. Décès GIT TOT",0,{"v":0.0089,"d":"0.89%"},{"v":0,"d":"€ 0.00"},{"v":0.0066,"d":"0.66%"},{"v":0,"d":"€ 0.00"}]
["Solidarité autonome",0,{"v":0.003,"d":"0.30%"},{"v":0,"d":"€ 0.00"}]
["Complémentaire frais de soin",null,null,{"v":13.5,"d":"€ 13.50"},null,{"v":13.5,"d":"€ 13.50"}]
["COTISATIONS PATRONALES",null,{"v":0.41616999999999993,"d":"41.62%"},{"v":13.5,"d":"€ 13.50"}]
["CSG déductible",{"$error":"#DIV/0!"},null,null,{"v":0.051,"d":"5.10%"},{"$error":"#DIV/0!"}]
["CSG non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.024,"d":"2.40%"},{"$error":"#DIV/0!"}]
["CRDS non déductible",{"$error":"#DIV/0!"},null,null,{"v":0.005,"d":"0.50%"},{"$error":"#DIV/0!"}]
["COTISATIONS SALARIALES",{"$nulls":3},{"v":0.23904999999999998,"d":"23.91%"},{"$error":"#DIV/0!"}]
[]
["NET IMPOSABLE",{"$nulls":4},{"$error":"#DIV/0!"}]
["à déduire(-)/à rajouter(+)"]
[]
["NET À PAYER",{"$nulls":4},{"$error":"#DIV/0!"}]
["payé par","virement"]
[]
["cumul des heures",{"v":1279.1999999999998,"d":"1,279.20"},"cumul imposable",null,{"$error":"#DIV/0!"}]
[]
["cumul des congés payés (jours)",21.5,"congés pris (jours)",null,"congés restants  (jours)",21.5]
[]
["cotisations sociales versées à MSA MAYENNE ORNE SARTHE"]
["convention collective des exploitations maraîchères de la Sarthe (code IDCC 9723)"]

{"sheet":"BVM","index":14,"n_rows":51,"n_cols":13,"rows_kept":51,"merged":[[0,4,6,4],[0,6,0,9],[9,0,9,3],[9,5,9,9],[9,10,11,11],[12,5,13,5],[12,8,13,8],[12,9,13,9],[12,10,14,10],[12,11,14,11],[16,5,17,5],[16,8,17,8],[16,9,17,9],[23,5,23,9],[47,1,47,2]],"flags":["formulas_cached_only"]}
["SALAIRE BRUT",0,null,null,"red. fillon","coeff annuel formule","=0.2795/0.6*((1.6*montant annuel du smic/rémunération annuelle brute)-1)"]
["BASE ",0,{"$nulls":3},"smic horaire"]
["BASE POUR CSG CRDS",{"$error":"#DIV/0!"},{"$nulls":3},"smic annuel temps plein (pour info)",{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"salaire horaire ",null,"attention !! Avec prime recalculer le salaire horaire qui correspond au salaire + prime (=B1/106.6) avec B1 = salaire brut nov."]
[{"$nulls":5},"nombre d'heure mois en court",106.6]
[{"$nulls":5},"coeff annuel\n0.281/0.6*((1.6*(montant annuel si SMIC/montant annuel réel))-1)",{"$error":"#DIV/0!"}]
[{"$nulls":5},"coeff à appliquer (0.2795 max)",{"$error":"#DIV/0!"}]
[]
[]
["TEL QUE DANS BULLETIN DE SALAIRE",{"$nulls":4},"TEL QUE DANS BVM",{"$nulls":4},"cases à remplir dans BVM"]
[]
[null,"patronales","salariales","n° ligne bull. sal.",null,"libellé BVM","libellé bull. salaire","n° ligne bull. sal.","taux appliqués dans BVM (salariales + patronales)","montant"]
["Maladie total",{"v":0.1284,"d":"12.84%"},{"v":0.0075,"d":"0.75%"},1,null,"ASSURANCES SOCIALES cas général totalité","Maladie total",1,{"v":0.15789999999999998,"d":"15.79%"},{"v":0,"d":"0 €"},"assurances sociales",{"v":0,"d":"0 €"}]
["Vieillesse total",{"v":0.0185,"d":"1.85%"},{"v":0.0035,"d":"0.35%"},2,null,null,"Vieillesse total",2]
["Vieillesse sous plafond",{"v":0.0855,"d":"8.55%"},{"v":0.069,"d":"6.90%"},3,null,"ASSURANCES SOCIALES sous plafond","Vieillesse sous plafond",3,{"v":0.15450000000000003,"d":"15.45%"},{"v":0,"d":"0 €"}]
["Accident du travail",{"v":0.0309,"d":"3.09%"},{"v":0,"d":"0.00%"},4,null,"REDUCTION DÉGRESSIVE FILLON = coeff annuel * base salaire",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"Red. Fillon",{"$error":"#DIV/0!"}]
["Allocation familiales",{"v":0.0345,"d":"3.45%"},{"v":0,"d":"0.00%"},5,null,"CSG + CRDS CAS GÉNÉRAL","CSG non déductible",20,{"v":0.08,"d":"8.00%"},{"$error":"#DIV/0!"}]
["Service santé travail",{"v":0.0042,"d":"0.42%"},null,6,null,null,"CRDS non déductible",21,null,null,"Autres charges",{"v":0,"d":"0 €"},{"v":0.09581999999999999,"d":"9.58%"}]
["Contribution Organisations syndicales",{"v":0.00016,"d":"0.02%"},{"$nulls":3},"CONTRIBUTION SOLIDARITÉ AUTONOMIE","Solidarité autonome",17,{"v":0.003,"d":"0.30%"},{"v":0,"d":"0 €"},"Complémentaire",{"v":27,"d":"27 €"}]
["Cotisation pénibilité",{"v":0,"d":"0.00%"},{"$nulls":3},"COTISATIONS RECOUVRÉE PAR LA MSA POUR LE POLE EMPLOI assurance chomage cas général jusqu'à 4 plafonds","Assurance chômage SPL",8,{"v":0.064,"d":"6.40%"},{"v":0,"d":"0 €"},"TOTAL PAGE 1",{"$error":"#DIV/0!"}]
["Aide au logement",{"v":0.001,"d":"0.10%"},null,7,null,"COTISATIONS RECOUVRÉE PAR LA MSA POUR LE POLE EMPLOI assurance garantie des salaires cas général jusqu'à 4 plafonds","Ass. garantie des salaires",9,{"v":0.0025,"d":"0.25%"},{"v":0,"d":"0 €"},"CSG/CRDS",{"$error":"#DIV/0!"}]
["Assurance chômage SPL",{"v":0.04,"d":"4.00%"},{"v":0.024,"d":"2.40%"},8,null,"COTISATIONS RECOUVRÉE PAR LA MSA POUR AGRICA\nCAMARCA retraite tranche A non cadre","Retraite non cadre tranche A",13,{"v":0.0775,"d":"7.75%"},{"v":0,"d":"0 €"},"Contribution solidarité autonomie",{"v":0,"d":"0 €"}]
["Ass. garantie des salaires",{"v":0.0025,"d":"0.25%"},null,9,null,"COTISATIONS RECOUVRÉE PAR LA MSA POUR AGRICA\nCAMARCA AGFF tranche A non cadre","AGFF (retraite compl.) non cadre tranche A",14,{"v":0.02,"d":"2.00%"},{"v":0,"d":"0 €"},"Cotisation pole emploi chomage",{"v":0,"d":"0 €"}]
["FAFSEA",{"v":0.002,"d":"0.20%"},null,10,null,"à rajouter sur le bas de la 1ère feuille du BVM",{"$nulls":4},"Cotisation pole emploi garantie",{"v":0,"d":"0 €"}]
["AFNCA ANEFA PROVEA ASC ADEFA (formation)",{"v":0.0035,"d":"0.35%"},{"v":0.0006000000000000001,"d":"0.06%"},11,null,"Accident du travail","Accident du travail",4,{"v":0.0309,"d":"3.09%"},{"v":0,"d":"0 €"},"TOTAL PAGE 2",{"$error":"#DIV/0!"}]
["Contribution dialogue social",{"v":0.00016,"d":"0.02%"},{"v":0,"d":"0.00%"},12,null,"Allocation familiales","Allocation familiales",5,{"v":0.0345,"d":"3.45%"},{"v":0,"d":"0 €"},"Cotisation Agrica retraite",{"v":0,"d":"0 €"}]
["Retraite non cadre tranche A",{"v":0.03875,"d":"3.88%"},{"v":0.03875,"d":"3.88%"},13,null,"Service santé travail","Service santé travail",6,{"v":0.0042,"d":"0.42%"},{"v":0,"d":"0 €"},"Cotisation Agrica  AGFF",{"v":0,"d":"0 €"}]
["AGFF (retraite compl.) non cadre tranche A",{"v":0.012,"d":"1.20%"},{"v":0.008,"d":"0.80%"},14,null,"Contribution Organisations syndicales",null,null,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"0 €"}]
["Agri. prév. décès SPL",{"v":0.0022,"d":"0.22%"},{"v":0.0011,"d":"0.11%"},15,null,"Cotisation pénibilité",null,null,{"v":0,"d":"0.00%"},{"v":0,"d":"0 €"}]
["Agri. prév. Décès GIT TOT",{"v":0.0089,"d":"0.89%"},{"v":0.0066,"d":"0.66%"},16,null,"Aide au logement","Aide au logement",7,{"v":0.001,"d":"0.10%"},{"v":0,"d":"0 €"},"TOTAL PAGE 3",{"v":0,"d":"0 €"}]
["Solidarité autonome",{"v":0.003,"d":"0.30%"},null,17,null,"FAFSEA","FAFSEA",10,{"v":0.002,"d":"0.20%"},{"v":0,"d":"0 €"},"TOTAL PAGE 1+2",{"$error":"#DIV/0!"}]
["Complémentaire frais de soin",{"v":13.5,"d":"13.50 €"},{"v":13.5,"d":"13.50 €"},18,null,"AFNCA - Provea - ANEFA (formation)","AFNCA - Provea - ANEFA (formation)",11,{"v":0.0041,"d":"0.41%"},{"v":0,"d":"0 €"},"A PAYER",{"$error":"#DIV/0!"}]
[{"$nulls":5},"AEF bourse emploi","AEF bourse emploi",12,{"v":0.00016,"d":"0.02%"},{"v":0,"d":"0 €"}]
["CSG déductible",null,{"v":0.051,"d":"5.10%"},19,null,"Agri. prév. décès SPL","Agri. prév. décès SPL",15,{"v":0.0033,"d":"0.33%"},{"v":0,"d":"0 €"}]
["CSG non déductible",null,{"v":0.024,"d":"2.40%"},20,null,"Agri. prév. Décès GIT TOT","Agri. prév. Décès GIT TOT",16,{"v":0.0155,"d":"1.55%"},{"v":0,"d":"0 €"}]
["CRDS non déductible",null,{"v":0.005,"d":"0.50%"},21,null,"Complémentaire frais de soin",{"$nulls":3},{"v":27,"d":"27 €"}]
[{"$nulls":5},"TOTAL A PAYER MOIS EN COURS",null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["total cotis %",{"v":0.41616999999999993,"d":"41.62%"},{"v":0.23904999999999998,"d":"23.91%"},{"v":0.6552199999999999,"d":"65.52%"}]
["total cotis total cotis €",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["total cotis total cotis € + mutuelle",{"v":13.5,"d":"13.50 €"},{"v":13.5,"d":"13.50 €"},null,null,"TESA"]
["cotis % CSG",null,{"v":0.08,"d":"8.00%"},null,null,"cotis salariales > Cf. bulletin de salaire en ligne"]
["cotis € CSG",null,{"$error":"#DIV/0!"},null,null,"cotis patronales : A RAJOUTER : 5.6% salaire brut"]
[]
["déduction par type de charge"]
["FILLON",{"$error":"#DIV/0!"}]
["autres :"]
["RESTE à PAYER charges par type de charge",{"$error":"#DIV/0!"}]
["RESTE à PAYER charges TOT",{"$error":"#DIV/0!"}]
[]
["VERIF / BVM",null,{"$error":"#DIV/0!"}]
["écart dû aux approx sur tableaux de droite, exprès pour être >= approx MSA",null,{"$error":"#DIV/0!"}]