{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Meilleure_Offre","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Meilleure_Offre","index":0,"n_rows":428,"n_cols":74,"rows_kept":428,"cut":false,"hidden":false,"merged":[[26,1,29,9],[426,10,426,11],[427,10,427,11],[421,10,421,11],[422,10,422,11],[423,10,423,11],[424,10,424,11],[425,10,425,11],[416,10,416,11],[417,10,417,11],[418,10,418,11],[419,10,419,11],[420,10,420,11],[411,10,411,11],[412,10,412,11],[413,10,413,11],[414,10,414,11],[415,10,415,11],[406,10,406,11],[407,10,407,11],[408,10,408,11],[409,10,409,11],[410,10,410,11],[401,10,401,11],[402,10,402,11],[403,10,403,11],[404,10,404,11],[405,10,405,11],[396,10,396,11],[397,10,397,11],[398,10,398,11],[399,10,399,11],[400,10,400,11],[391,10,391,11],[392,10,392,11],[393,10,393,11],[394,10,394,11],[395,10,395,11],[386,10,386,11],[387,10,387,11],[388,10,388,11],[389,10,389,11],[390,10,390,11],[381,10,381,11],[382,10,382,11],[383,10,383,11],[384,10,384,11],[385,10,385,11],[376,10,376,11],[377,10,377,11],[378,10,378,11],[379,10,379,11],[380,10,380,11],[371,10,371,11],[372,10,372,11],[373,10,373,11],[374,10,374,11],[375,10,375,11],[366,10,366,11],[367,10,367,11],[368,10,368,11],[369,10,369,11],[370,10,370,11],[361,10,361,11],[362,10,362,11],[363,10,363,11],[364,10,364,11],[365,10,365,11],[356,10,356,11],[357,10,357,11],[358,10,358,11],[359,10,359,11],[360,10,360,11],[351,10,351,11],[352,10,352,11],[353,10,353,11],[354,10,354,11],[355,10,355,11],[346,10,346,11],[347,10,347,11],[348,10,348,11],[349,10,349,11],[350,10,350,11],[341,10,341,11],[342,10,342,11],[343,10,343,11],[344,10,344,11],[345,10,345,11],[336,10,336,11],[337,10,337,11],[338,10,338,11],[339,10,339,11],[340,10,340,11],[331,10,331,11],[332,10,332,11],[333,10,333,11],[334,10,334,11],[335,10,335,11],[326,10,326,11],[327,10,327,11],[328,10,328,11],[329,10,329,11],[330,10,330,11],[321,10,321,11],[322,10,322,11],[323,10,323,11],[324,10,324,11],[325,10,325,11],[316,10,316,11],[317,10,317,11],[318,10,318,11],[319,10,319,11],[320,10,320,11],[311,10,311,11],[312,10,312,11],[313,10,313,11],[314,10,314,11],[315,10,315,11],[306,10,306,11],[307,10,307,11],[308,10,308,11],[309,10,309,11],[310,10,310,11],[301,10,301,11],[302,10,302,11],[303,10,303,11],[304,10,304,11],[305,10,305,11],[296,10,296,11],[297,10,297,11],[298,10,298,11],[299,10,299,11],[300,10,300,11],[291,10,291,11],[292,10,292,11],[293,10,293,11],[294,10,294,11],[295,10,295,11],[286,10,286,11],[287,10,287,11],[288,10,288,11],[289,10,289,11],[290,10,290,11],[281,10,281,11],[282,10,282,11],[283,10,283,11],[284,10,284,11],[285,10,285,11],[276,10,276,11],[277,10,277,11],[278,10,278,11],[279,10,279,11],[280,10,280,11],[271,10,271,11],[272,10,272,11],[273,10,273,11],[274,10,274,11],[275,10,275,11],[266,10,266,11],[267,10,267,11],[268,10,268,11],[269,10,269,11],[270,10,270,11],[261,10,261,11],[262,10,262,11],[263,10,263,11],[264,10,264,11],[265,10,265,11],[256,10,256,11],[257,10,257,11],[258,10,258,11],[259,10,259,11],[260,10,260,11],[251,10,251,11],[252,10,252,11],[253,10,253,11],[254,10,254,11],[255,10,255,11],[246,10,246,11],[247,10,247,11],[248,10,248,11],[249,10,249,11],[250,10,250,11],[241,10,241,11],[242,10,242,11],[243,10,243,11],[244,10,244,11],[245,10,245,11],[236,10,236,11],[237,10,237,11],[238,10,238,11],[240,10,240,11],[231,10,231,11],[232,10,232,11],[233,10,233,11],[234,10,234,11],[235,10,235,11],[226,10,226,11],[227,10,227,11],[228,10,228,11],[229,10,229,11],[230,10,230,11],[221,10,221,11],[222,10,222,11],[223,10,223,11],[224,10,224,11],[225,10,225,11],[216,10,216,11],[217,10,217,11],[218,10,218,11],[219,10,219,11],[220,10,220,11],[211,10,211,11],[212,10,212,11],[213,10,213,11],[214,10,214,11],[215,10,215,11],[206,10,206,11],[207,10,207,11],[208,10,208,11],[209,10,209,11],[210,10,210,11],[201,10,201,11],[202,10,202,11],[203,10,203,11],[204,10,204,11],[205,10,205,11],[196,10,196,11],[197,10,197,11],[198,10,198,11],[199,10,199,11],[200,10,200,11],[191,10,191,11],[192,10,192,11],[193,10,193,11],[194,10,194,11],[195,10,195,11],[186,10,186,11],[187,10,187,11],[188,10,188,11],[189,10,189,11],[190,10,190,11],[181,10,181,11],[182,10,182,11],[183,10,183,11],[184,10,184,11],[185,10,185,11],[176,10,176,11],[177,10,177,11],[178,10,178,11],[179,10,179,11],[180,10,180,11],[171,10,171,11],[172,10,172,11],[173,10,173,11],[174,10,174,11],[175,10,175,11],[166,10,166,11],[167,10,167,11],[168,10,168,11],[169,10,169,11],[170,10,170,11],[161,10,161,11],[162,10,162,11],[163,10,163,11],[164,10,164,11],[165,10,165,11],[156,10,156,11],[157,10,157,11],[158,10,158,11],[159,10,159,11],[160,10,160,11],[151,10,151,11],[152,10,152,11],[153,10,153,11],[154,10,154,11],[155,10,155,11],[146,10,146,11],[147,10,147,11],[148,10,148,11],[149,10,149,11],[150,10,150,11],[141,10,141,11],[142,10,142,11],[143,10,143,11],[144,10,144,11],[145,10,145,11],[136,10,136,11],[137,10,137,11],[138,10,138,11],[139,10,139,11],[140,10,140,11],[131,10,131,11],[132,10,132,11],[133,10,133,11],[134,10,134,11],[135,10,135,11],[126,10,126,11],[127,10,127,11],[128,10,128,11],[129,10,129,11],[130,10,130,11],[121,10,121,11],[122,10,122,11],[123,10,123,11],[124,10,124,11],[125,10,125,11],[116,10,116,11],[117,10,117,11],[118,10,118,11],[119,10,119,11],[120,10,120,11],[111,10,111,11],[112,10,112,11],[113,10,113,11],[114,10,114,11],[115,10,115,11],[106,10,106,11],[107,10,107,11],[108,10,108,11],[109,10,109,11],[110,10,110,11],[101,10,101,11],[102,10,102,11],[103,10,103,11],[104,10,104,11],[105,10,105,11],[96,10,96,11],[97,10,97,11],[98,10,98,11],[99,10,99,11],[100,10,100,11],[91,10,91,11],[92,10,92,11],[93,10,93,11],[94,10,94,11],[95,10,95,11],[86,10,86,11],[87,10,87,11],[88,10,88,11],[89,10,89,11],[90,10,90,11],[81,10,81,11],[82,10,82,11],[83,10,83,11],[84,10,84,11],[85,10,85,11],[76,10,76,11],[77,10,77,11],[78,10,78,11],[79,10,79,11],[80,10,80,11],[71,10,71,11],[72,10,72,11],[73,10,73,11],[74,10,74,11],[75,10,75,11],[66,10,66,11],[67,10,67,11],[68,10,68,11],[69,10,69,11],[70,10,70,11],[62,10,62,11],[63,10,63,11],[64,10,64,11],[65,10,65,11],[56,10,56,11],[57,10,57,11],[58,10,58,11],[59,10,59,11],[60,10,60,11],[53,10,53,11],[54,10,54,11],[55,10,55,11],[46,10,46,11],[47,10,47,11],[48,10,48,11],[49,10,49,11],[50,10,50,11],[61,10,61,11],[39,10,39,11],[40,10,40,11],[34,10,34,11],[35,10,35,11],[30,10,30,11],[51,10,51,11],[3,21,3,24],[3,28,3,29],[52,10,52,11],[26,10,29,11],[26,12,29,12],[26,13,30,18],[3,34,3,41],[3,11,3,18],[21,11,21,14],[11,18,15,18],[8,11,10,11],[20,11,20,14],[16,18,18,18],[8,12,8,14],[8,18,10,18],[9,12,9,14],[10,12,10,14],[19,11,19,14],[14,12,14,14],[15,12,15,14],[17,11,17,14],[18,11,18,14],[16,11,16,14],[12,12,12,14],[13,12,13,14],[11,11,15,11],[11,12,11,14],[3,67,3,73],[4,43,4,46],[4,47,4,49],[4,51,4,54],[4,55,4,57],[4,59,4,62],[4,63,4,65],[4,67,4,70],[4,71,4,73],[3,43,3,49],[3,51,3,57],[3,59,3,65],[407,68,408,68],[407,60,408,60],[407,63,408,63],[407,71,408,71],[405,34,405,41],[405,43,405,49],[405,67,405,73],[405,59,405,65],[405,51,405,57],[114,4,123,6],[100,4,112,6],[31,4,49,6],[1,1,1,18],[4,1,4,9],[4,11,4,14],[5,18,7,18],[6,12,6,14],[7,6,7,7],[5,1,6,3],[5,6,6,7],[5,11,7,11],[5,12,5,14],[7,12,7,14],[3,1,3,8],[5,4,6,4],[5,5,6,5],[5,8,6,8],[5,9,6,9],[30,1,30,2],[30,7,30,8],[16,1,16,3],[32,10,32,11],[33,10,33,11],[23,9,24,9],[23,1,23,7],[24,1,24,8],[22,11,24,18],[16,6,16,7],[17,1,17,3],[22,1,22,3],[51,4,98,6],[22,5,22,7],[19,5,20,7],[21,5,21,7],[17,6,17,7],[20,1,21,3],[20,4,21,4],[19,1,19,3],[31,10,31,11],[41,10,41,11],[42,10,42,11],[43,10,43,11],[44,10,44,11],[45,10,45,11],[36,10,36,11],[37,10,37,11],[38,10,38,11]]}
[]
[null,"Choisir le plan de financement présentant le moindre coût du crédit corrigé et/ou la valeur du patrimoine total le plus élevé au terme de la durée du prêt le plus long tous prêts confondus des deux projets"]
[]
[null,"Renseigner toutes les cellules matérialisées en mauve puis cliquer sur le bouton ''CALCULS''",null,null,null,null,null,null,null,null,null,"Comparaisons détaillées - Coût Crédit Corrigé - Valeur patrimoine total - Contrôle cohérence",null,null,null,null,null,null,null,null,null,"Banque  \"A\" ",null,null,null,"Apport",{"$f":"I8","v":20000},null,"Banque \"B\" ",null,null,"Apport",{"$f":"J8","v":0},null,"Pas d'investissement physique - Seulement investissement financier",null,null,null,null,null,null,null,null,"Manques à gagner en intérêts Banque \"A\"",null,null,null,null,null,null,null,"Manques à gagner en intérêts Banque \"B\"",null,null,null,null,null,null,null,"Epargne résiduelle Banque \"A\"",null,null,null,null,null,null,null,"Epargne résiduelle Banque \"B\""]
[null,"Plans de financements",null,null,null,null,null,null,null,null,null,"Différentes hypothèses à comparer",null,null,null,"Pas d'investissement physique = Investissement financier seulement",{"$f":"E6","v":"BPCE"},{"$f":"J6","v":"LCL"},"Commentaires",null,null,"Rang","Échéances","Intérêts + Assurances","TAEG","Coût crédit simple","Coût crédit corrigé",null,"Échéances","Intérêts + Assurances","TAEG","Coût crédit simple","Coût crédit corrigé",null,"Placement capacité épargne/remboursement",null,null,null,null,"Placement apport personnel maxi",null,null,null,"Manque à gagner en intérêts sur échéances payées",null,null,null,"Manque gagner en intérêts sur apport",null,null,null,"Manque à gagner en intérêts sur échéances payées",null,null,null,"Manque gagner en intérêts sur apport",null,null,null,"Placement disponible sur échéances",null,null,null,"Placement disponible sur apport",null,null,null,"Placement disponible sur échéances",null,null,null,"Placement disponible sur apport"]
[null,"Besoins = Emplois\n= Dépenses",null,null,"BPCE","LCL","Ressources = Recettes",null,{"$f":"E6","v":"BPCE"},{"$f":"F6","v":"LCL"},null,"Ce que vous avez réellement payé","Intérêts plus assurances - obligatoires et facultatives - réellement payés",null,null,0,{"$f":"X6","v":22682.109999999229},{"$f":"AD6","v":30636.760000000009},"Critère non pertinent",null,null,null,{"$f":"W404","v":306682.10999999923},{"$f":"W6-I22","v":22682.109999999229},{"$f":"((1+Y404)^(12))-1","v":2.1378146569145828E-2},{"$f":"X6+E12+E13+E14+E15+E16","v":34682.109999999229},{"$f":"Z6+AT404+AW404","v":59379.457617160318},null,{"$f":"AC404","v":340636.76},{"$f":"AC6-J22","v":30636.760000000009},{"$f":"((1+AE404)^(12))-1","v":2.097902511120453E-2},{"$f":"AD6+F12+F13+F14+F15+F16","v":48636.760000000009},{"$f":"AF6+BB404+BE404","v":70331.642221240545}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Frais payés ",null,null,0,{"$f":"E12+E13+E14+E15+E16","v":12000},{"$f":"F12+F13+F14+F15+F16","v":18000},null,null,0,0,null,null,{"$f":"I22-(E12+E13+E14+E15+E16)","v":272000},null,null,null,null,null,{"$f":"J22-(F12+F13+F14+F15+F16)","v":292000},null,null,null,0,null,null,null,null,{"$f":"$E$23","v":20000},null,null,null,null,null,null,null,{"$f":"$I$8","v":20000},null,null,null,null,null,null,null,{"$f":"$J$8","v":0},null,null,null,null,null,null,null,{"$f":"$E$23-$I$8","v":0},null,null,null,null,null,null,null,{"$f":"$E$23-$J$8","v":20000}]
[null,"Coût Achat Terrain ou Logement",null,null,null,{"$f":"E8","v":0},"Apport personnel ",null,20000,0,null,null,"=>              Coût Crédit Simple",null,null,{"$f":"SUM(P6:P7)","v":0},{"$f":"SUM(Q6:Q7)","v":34682.109999999229},{"$f":"SUM(R6:R7)","v":48636.760000000009},null,null,1,1,{"$f":"C32","v":1191.83},null,{"$f":"-W8","v":-1191.83},null,null,null,{"$f":"I32","v":1023},null,{"$f":"-AC8","v":-1023},null,null,null,1,{"$f":"IF(AI8>$K$21,0,IF(AC8>W8,AC8,W8))","v":1191.83},{"$f":"IF(AI8>$K$21,0,AJ8)","v":1191.83},{"$f":"AK8*$E$20/12","v":0.49659583333333335},null,{"$f":"IF(AI8>$K$21,0,AN7)","v":20000},{"$f":"IF(AI8>$K$21,0,AN7*$E$20/12)","v":8.3333333333333339},null,null,{"$f":"W8","v":1191.83},{"$f":"IF(AI8>$K$21,0,AR8)","v":1191.83},{"$f":"AS8*$E$20/12","v":0.49659583333333335},null,{"$f":"IF(AI8>$K$21,0,AV7)","v":20000},{"$f":"IF(AI8>$K$21,0,AV7*$E$20/12)","v":8.3333333333333339},null,null,{"$f":"AC8","v":1023},{"$f":"AZ8","v":1023},{"$f":"BA8*$E$20/12","v":0.42625000000000002},null,{"$f":"IF(AI8>$K$21,0,BD7)","v":0},{"$f":"IF(AI8>$K$21,0,BD7*$E$20/12)","v":0},null,null,{"$f":"AJ8-W8","v":0},{"$f":"BH8","v":0},{"$f":"BI8*$E$20/12","v":0},null,{"$f":"IF(AI8>$K$21,0,BL7)","v":0},{"$f":"IF(AI8>$K$21,0,BL7*$E$20/12)","v":0},null,null,{"$f":"AJ8-AC8","v":168.82999999999993},{"$f":"BP8","v":168.82999999999993},{"$f":"BQ8*$E$20/12","v":7.0345833333333302E-2},null,{"$f":"IF(AI8>$K$21,0,BT7)","v":20000},{"$f":"IF(AI8>$K$21,0,BT7*$E$20/12)","v":8.3333333333333339}]
[null,"Coût Travaux ou Construction",null,null,292000,{"$f":"E9","v":292000},"Prêt Relais",null,92000,95000,null,"C'est le coût réel dans chaque cas de figure  ","Manque à gagner en intérêts sur apport investi sur durée la plus longue",null,null,0,{"$f":"AW404","v":2097.9115437346163},{"$f":"BE404","v":0},"Critère à privilégier au même titre que la Valeur Patimoine",null,2,2,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,2,{"$f":"IF(AI9>$K$21,0,IF(AC9>W9,AC9,W9))","v":1191.83},{"$f":"IF(AI9>$K$21,0,AJ9+AK8)","v":2383.66},0.99319166666666669,null,{"$f":"IF(AI9>$K$21,0,AN8)","v":20000},{"$f":"IF(AI9>$K$21,0,AN8*$E$20/12)","v":8.3333333333333339},null,null,1191.83,{"$f":"IF(AI9>$K$21,0,AS8+AR9)","v":2383.66},0.99319166666666669,null,{"$f":"IF(AI9>$K$21,0,AV8)","v":20000},{"$f":"IF(AI9>$K$21,0,AV8*$E$20/12)","v":8.3333333333333339},null,null,1023,{"$f":"IF(AI9>$K$21,0,BA8+AZ9)","v":2046},0.85250000000000004,null,{"$f":"IF(AI9>$K$21,0,BD8)","v":0},{"$f":"IF(AI9>$K$21,0,BD8*$E$20/12)","v":0},null,null,0,{"$f":"IF(V9>$K$21,0,BI8+BH9)","v":0},0,null,{"$f":"IF(AI9>$K$21,0,BL8)","v":0},{"$f":"IF(AI9>$K$21,0,BL8*$E$20/12)","v":0},null,null,168.82999999999993,{"$f":"IF(AI9>$K$21,0,BQ8+BP9)","v":337.65999999999985},0.1406916666666666,null,{"$f":"IF(AI9>$K$21,0,BT8)","v":20000},{"$f":"IF(AI9>$K$21,0,BT8*$E$20/12)","v":8.3333333333333339}]
[null,"Frais négociation (Agence ou notaire)",null,null,null,{"$f":"E10","v":0},"Prêt N° 1",null,192000,215000,null,null,"Manque à gagner en intérêts sur échéances payées sur durée la plus longue",null,null,0,{"$f":"AT404","v":22599.43607342647},{"$f":"BB404","v":21694.882221240536},null,null,3,3,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,3,1191.83,{"$f":"IF(AI10>$K$21,0,AJ10+AK9)","v":3575.49},1.4897875,null,20000,8.3333333333333339,null,null,1191.83,{"$f":"IF(AI10>$K$21,0,AS9+AR10)","v":3575.49},1.4897875,null,20000,8.3333333333333339,null,null,1023,{"$f":"IF(AI10>$K$21,0,BA9+AZ10)","v":3069},1.2787500000000001,null,0,0,null,null,0,{"$f":"IF(V10>$K$21,0,BI9+BH10)","v":0},0,null,0,0,null,null,168.82999999999993,{"$f":"IF(AI10>$K$21,0,BQ9+BP10)","v":506.48999999999978},0.21103749999999991,null,20000,8.3333333333333339]
[null,"Frais acte acquisition notarié",null,null,null,{"$f":"E11","v":0},"Prêt N° 2",null,null,null,null,null," =>       Coût Crédit Corrigé",null,null,{"$f":"SUM(P9:P10)","v":0},{"$f":"Q8+Q9+Q10","v":59379.457617160318},{"$f":"R8+R9+R10","v":70331.642221240545},null,null,4,4,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,4,1191.83,4767.32,1.9863833333333334,null,20000,8.3333333333333339,null,null,1191.83,4767.32,1.9863833333333334,null,20000,8.3333333333333339,null,null,1023,4092,1.7050000000000001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,675.31999999999971,0.28138333333333321,null,20000,8.3333333333333339]
[null,"Frais courtage",null,null,2000,4000,"Prêt N° 3",null,null,null,null,"Valeur du parimoine total au terme de la durée du prêt initial le plus long","Valeur acquise par épargne résuiduelle après apport au terme durée la plus longue",null,null,{"$f":"AN404","v":22097.911543734615},{"$f":"BL404","v":0},{"$f":"BT404","v":22097.911543734615},"Critère à prévilégier au même titre que le Coût du Crédit Corrigé",null,5,5,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,5,1191.83,5959.15,2.4829791666666665,null,20000,8.3333333333333339,null,null,1191.83,5959.15,2.4829791666666665,null,20000,8.3333333333333339,null,null,1023,5115,2.1312500000000001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,844.14999999999964,0.35172916666666648,null,20000,8.3333333333333339]
[null,"Frais dossier",null,null,2000,3000,"Prêt N° 4",null,null,null,null,null,"Valeur acquise par résiduel sur capacité endettement  au terme durée la plus longue",null,null,{"$f":"AK404","v":394504.88556135108},{"$f":"BI404","v":65223.33948792539},{"$f":"BQ404","v":32173.243340110581},null,null,6,6,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,6,1191.83,7150.98,2.9795750000000001,null,20000,8.3333333333333339,null,null,1191.83,7150.98,2.9795750000000001,null,20000,8.3333333333333339,null,null,1023,6138,2.5575000000000001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1012.9799999999996,0.42207499999999981,null,20000,8.3333333333333339]
[null,"Frais garanties",null,null,5000,8000,"Prêt N° 5",null,null,null,null,null,"Valeur patrimoine financier",null,null,{"$f":"SUM(P12:P13)","v":416602.79710508569},{"$f":"SUM(Q12:Q13)","v":65223.33948792539},54271.1548838452,null,null,7,7,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,7,1191.83,8342.81,3.4761708333333332,null,20000,8.3333333333333339,null,null,1191.83,8342.81,3.4761708333333332,null,20000,8.3333333333333339,null,null,1023,7161,2.9837500000000001,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1181.8099999999995,0.49242083333333314,null,20000,8.3333333333333339]
[null,"Parts sociales",null,null,3000,3000,"Prêt N° 6",null,null,null,null,null,"Valeur patrimoine physique sans plus value ni moins value",null,null,0,{"$f":"F8+F9+F10+F11","v":292000},{"$f":"Q15","v":292000},null,null,8,8,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,8,1191.83,9534.64,3.9727666666666668,null,20000,8.3333333333333339,null,null,1191.83,9534.64,3.9727666666666668,null,20000,8.3333333333333339,null,null,1023,8184,3.41,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1350.6399999999994,0.56276666666666642,null,20000,8.3333333333333339]
[null,"Autres frais initiaux liés aux prêts",null,null,null,null,"Prêt N° 7",null,null,null,null,null,"=>     Valeur patrimoine total",null,null,{"$f":"SUM(P14:P15)","v":416602.79710508569},{"$f":"SUM(Q14:Q15)","v":357223.3394879254},{"$f":"SUM(R14:R15)","v":346271.15488384519},null,null,9,9,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,9,1191.83,10726.47,4.4693624999999999,null,20000,8.3333333333333339,null,null,1191.83,10726.47,4.4693624999999999,null,20000,8.3333333333333339,null,null,1023,9207,3.8362500000000002,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1519.4699999999993,0.63311249999999974,null,20000,8.3333333333333339]
[null,{"$f":"IF(AND($E$17<>$I$17,$F$17<>$J$17),\"Plans de financements ''A'' et ''B'' non équilibrés\",IF($F$17<>$J$17,\"Plan de financement ''B'' non équilibré\",IF($E$17<>$I$17,\"Plan de financement ''A'' non équilibré\",\"Total ''Besoins-Emplois-Dépenses''\")))","v":"Total ''Besoins-Emplois-Dépenses''"},null,null,{"$f":"SUM(E8:E16)","v":304000},{"$f":"SUM(F8:F16)","v":310000},{"$f":"IF(AND(E17<>I17,F17<>J17),\"Plans de financements ''A'' et ''B'' non équilibrés\",IF(E17<>I17,\"Plan de financement ''A'' non équilibré\",IF(F17<>J17,\"Plan de financement ''B'' non équilibré\",\"Total ''Ressources-Recettes''\")))","v":"Total ''Ressources-Recettes''"},null,{"$f":"SUM(I8:I16)","v":304000},{"$f":"SUM(J8:J16)","v":310000},null,"Coût Crédit Corrigé au terme de la durée du prêt la plus longue",null,null,null,{"$f":"P11","v":0},{"$f":"Q11","v":59379.457617160318},{"$f":"R11","v":70331.642221240545},"Contrôle de cohérence",null,10,10,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,10,1191.83,11918.3,4.965958333333333,null,20000,8.3333333333333339,null,null,1191.83,11918.3,4.965958333333333,null,20000,8.3333333333333339,null,null,1023,10230,4.2625000000000002,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1688.2999999999993,0.70345833333333296,null,20000,8.3333333333333339]
[null,"Différence",null,null,{"$f":"IF($E$17>$I$17,$E$17-$I$17,$E$17-$I$17)","v":0},{"$f":"IF($F$17>$J$17,$F$17-$J$17,$F$17-$J$17)","v":0},"Différence",null,{"$f":"IF($E$17>$I$17,$I$17-$E$17,$I$17-$E$17)","v":0},{"$f":"IF($F$17>$J$17,$J$17-$F$17,$J$17-$F$17)","v":0},null,"Valeur patrimoine total au terme de la durée du prêt la plus longue",null,null,null,{"$f":"P16","v":416602.79710508569},{"$f":"Q16","v":357223.3394879254},{"$f":"R16","v":346271.15488384519},null,null,11,11,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,11,1191.83,13110.13,5.4625541666666662,null,20000,8.3333333333333339,null,null,1191.83,13110.13,5.4625541666666662,null,20000,8.3333333333333339,null,null,1023,11253,4.6887499999999998,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,1857.1299999999992,0.7738041666666664,null,20000,8.3333333333333339]
[null,null,null,null,null,null,null,null,null,null,null,"Contrôle de cohérence",null,null,null,{"$f":"SUM(P17:P18)","v":416602.79710508569},{"$f":"SUM(Q17:Q18)","v":416602.79710508574},{"$f":"SUM(R17:R18)","v":416602.79710508574},null,null,12,12,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,12,1191.83,{"$f":"AK18+AJ19","v":14301.96},5.9591500000000002,{"$f":"SUM(AL8:AL19)","v":38.734474999999996},{"$f":"IF(AI19>$K$21,0,AN18+AP19)","v":20100},8.3333333333333339,{"$f":"SUM(AO8:AO19)","v":99.999999999999986},null,1191.83,{"$f":"IF(AI19>$K$21,0,AS18+AR19)","v":14301.96},5.9591500000000002,{"$f":"SUM(AT8:AT19)","v":38.734474999999996},{"$f":"IF(AI19>$K$21,0,AV18+AX19)","v":20100},8.3333333333333339,{"$f":"SUM(AW8:AW19)","v":99.999999999999986},null,1023,12276,5.1150000000000002,{"$f":"SUM(BB8:BB19)","v":33.247500000000002},{"$f":"IF(AI19>$K$21,0,BD18+BF19)","v":0},0,{"$f":"SUM(BE8:BE19)","v":0},null,0,0,0,{"$f":"SUM(BJ8:BJ19)","v":0},{"$f":"IF(AI19>$K$21,0,BL18+BN19)","v":0},0,{"$f":"SUM(BM8:BM19)","v":0},null,168.82999999999993,2025.9599999999991,0.84414999999999962,{"$f":"SUM(BR8:BR19)","v":5.4869749999999984},{"$f":"IF(AI19>$K$21,0,BT18+BV19)","v":20100},8.3333333333333339,{"$f":"SUM(BU8:BU19)","v":99.999999999999986}]
[null,"Taux de rémunération épargne",null,null,5.0000000000000001E-3,"Durée du prêt le plus long - éventuel différé externe compris - en mois",null,null,{"$f":"E6","v":"BPCE"},{"$f":"F6","v":"LCL"},null,"Meilleure offre de prêt",null,null,null,0,{"$f":"IF(AND(E20=P22,E20<>P21),Q5,IF(AND(P20<>1,Q18=S20),Q5,\"\"))","v":"BPCE"},{"$f":"IF(AND(E20=P22,E20<>P21),R5,IF(AND(P20<>1,R18=S20),R5,\"\"))","v":""},{"$f":"MAX(Q18,R18)","v":357223.3394879254},null,13,13,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,13,1191.83,{"$f":"AK19+AJ20+AM19","v":15532.524474999998},6.4718851979166665,null,20100,8.375,null,null,1191.83,{"$f":"IF(AI20>$K$21,0,AS19+AR20+AU19)","v":15532.524474999998},6.4718851979166665,null,20100,8.375,null,null,1023,{"$f":"IF(AI20>$K$21,0,BA19+AZ20+BC19)","v":13332.247499999999},5.5551031249999996,null,0,0,null,null,0,{"$f":"IF(AI20>$K$21,0,BI19+BH20+BK19)","v":0},0,null,0,0,null,null,168.82999999999993,{"$f":"IF(AI20>$K$21,0,BQ19+BP20+BS19)","v":2200.2769749999989},0.91678207291666614,null,20100,8.375]
[null,"Capacité de remboursement\n= Capacité d'épargne",null,null,{"$f":"MAX(C428,I428)","v":1345.1600000000035},null,null,null,180,240,{"$f":"MAX(I21,J21)","v":240},"Taux Effectif Global Financier (T.A.E.G.F.)",null,null,null,5.0000000000000001E-3,{"$f":"Y6","v":2.1378146569145828E-2},{"$f":"AE6","v":2.097902511120453E-2},{"$f":"MIN(Q21,R21)","v":2.097902511120453E-2},null,14,14,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,14,1191.83,16724.354475,6.9684810312500005,null,20100,8.375,null,null,1191.83,{"$f":"IF(AI21>$K$21,0,AS20+AR21)","v":16724.354475},6.9684810312500005,null,20100,8.375,null,null,1023,14355.247499999999,5.9813531249999992,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,2369.1069749999988,0.98712790624999958,null,20100,8.375]
[null,null,null,null,null,"Total des crédits solliicités",null,null,{"$f":"I17-I8","v":284000},{"$f":"J17-J8","v":310000},null,{"$f":"IF(P22<0,\"Impossible calculer taux pivot rémunération\",\"Taux Pivot de Rémunération de l'Epargne\")","v":"Taux Pivot de Rémunération de l'Epargne"},null,null,null,1.9997204682706077E-2,{"$f":"Q17-R17","v":-10952.184604080227},null,null,null,15,15,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,15,1191.83,17916.184475000002,7.4650768645833345,null,20100,8.375,null,null,1191.83,17916.184475000002,7.4650768645833345,null,20100,8.375,null,null,1023,15378.247499999999,6.4076031250000005,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,2537.9369749999987,1.0574737395833329,null,20100,8.375]
[null,"Apport personnel maximum",null,null,{"$f":"MAX(I8,J8)","v":20000},"Total frais inclus dans TAEGF",null,null,{"$f":"E12+E13+E14+E15+E16","v":12000},{"$f":"F12+F13+F14+F15+F16","v":18000},null,{"$f":"IF(AND(E20=P22,E20<>P21),\"Au taux pivôt de rémunération de l'épargne les deux offres sont financièrement équivalentes - Ignorez le T.A.E.G.F.\",IF(P20=1,\"Au taux pivôt de rémunération de l'épargne les ''Coûts du Crédit Corrigé'' et les ''Valeurs du patrimoine'' sont identiques\",IF(OR(AND(Q18=S20,Q21>R21),AND(R18=S20,R21>Q21)),\"Au taux de rémunération de l'épargne indiqué, le T.A.E.G.F. le plus faible est incohérent avec le Coût du Crédit Corrigé et la Valeur du Patrimoine et oriente vers un mauvais choix\",\"Au taux de rémunération de l'épargne indiqué, le T.A.E.G.F. le plus faible est cohérent avec le Coût du Crédit Corrigé et la Valeur du Patrimoine et oriente vers le bon choix\")))","v":"Au taux de rémunération de l'épargne indiqué, le T.A.E.G.F. le plus faible est incohérent avec le Coût du Crédit Corrigé et la Valeur du Patrimoine et oriente vers un mauvais choix"},null,null,null,null,null,null,null,null,16,16,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,16,1191.83,19108.014475000004,7.9616726979166685,null,20100,8.375,null,null,1191.83,19108.014475000004,7.9616726979166685,null,20100,8.375,null,null,1023,16401.247499999998,6.8338531249999983,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,2706.7669749999986,1.127819572916666,null,20100,8.375]
[null,{"$f":"IF($I$9>0,\"                                                  Renseigner la durée du prêt relais en mois\",\"                         Pas de prêt relais - Supprimer éventuelle durée saisie\")","v":"                                                  Renseigner la durée du prêt relais en mois"},null,null,null,null,null,null,24,24,null,null,null,null,null,null,null,null,null,null,17,17,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,17,1191.83,{"$f":"AK23+AJ24","v":20299.844475000005},8.4582685312500026,null,{"$f":"IF(AI24>$K$21,0,AN23)","v":20100},{"$f":"IF(AI24>$K$21,0,AN23*$E$20/12)","v":8.375},null,null,1191.83,{"$f":"IF(AI24>$K$21,0,AS23+AR24)","v":20299.844475000005},8.4582685312500026,null,{"$f":"IF(AI24>$K$21,0,AV23)","v":20100},{"$f":"IF(AI24>$K$21,0,AV23*$E$20/12)","v":8.375},null,null,1023,{"$f":"IF(AI24>$K$21,0,BA23+AZ24)","v":17424.247499999998},7.2601031249999997,null,{"$f":"IF(AI24>$K$21,0,BD23)","v":0},{"$f":"IF(AI24>$K$21,0,BD23*$E$20/12)","v":0},null,null,0,{"$f":"IF(V24>$K$21,0,BI23+BH24)","v":0},0,null,{"$f":"IF(AI24>$K$21,0,BL23)","v":0},{"$f":"IF(AI24>$K$21,0,BL23*$E$20/12)","v":0},null,null,168.82999999999993,{"$f":"IF(AI24>$K$21,0,BQ23+BP24)","v":2875.5969749999986},1.1981654062499996,null,{"$f":"IF(AI24>$K$21,0,BT23)","v":20100},{"$f":"IF(AI24>$K$21,0,BT23*$E$20/12)","v":8.375}]
[null,{"$f":"IF($J$9>0,\"                         Renseigner la durée du prêt relais en mois\",\"Pas de prêt relais - Supprimer éventuelle durée saisie\")","v":"                         Renseigner la durée du prêt relais en mois"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,18,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,18,1191.83,21491.674475000007,8.9548643645833366,null,20100,8.375,null,null,1191.83,21491.674475000007,8.9548643645833366,null,20100,8.375,null,null,1023,18447.247499999998,7.6863531249999992,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3044.4269749999985,1.2685112395833327,null,20100,8.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,19,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,19,1191.83,22683.504475000009,9.4514601979166706,null,20100,8.375,null,null,1191.83,22683.504475000009,9.4514601979166706,null,20100,8.375,null,null,1023,19470.247499999998,8.1126031249999997,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3213.2569749999984,1.3388570729166662,null,20100,8.375]
[null,"Pour chaque banque et pour les paliers de durées qui conviennent, saisir les mensualités\ntous prêts confondus \nassurances obligatoires et facultatives comprises\ndans les cellules matérialisées en mauve",null,null,null,null,null,null,null,null,{"$f":"IF($I$9>0,\"Prêt relais\",\"Pas de prêt relais\")","v":"Prêt relais"},null,{"$f":"IF($J$9>0,\"Prêt relais\",\"Pas de prêt relais\")","v":"Prêt relais"},"Aux termes des éventuels prêts relais désignés, l'échéance totale à renseigner est égale la somme:\n+ Des échéances des prêts amortissables à long terme assurances obligatoires et facultatives comprises,\n+ Des capitaux restant dus sur les prêts relais concernés,\n+ Des intérêts et assurances éventuellement dus sur lesdits prêts relais.",null,null,null,null,null,null,20,20,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,20,1191.83,23875.334475000011,9.9480560312500046,null,20100,8.375,null,null,1191.83,23875.334475000011,9.9480560312500046,null,20100,8.375,null,null,1023,20493.247499999998,8.5388531249999993,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3382.0869749999983,1.4092029062499993,null,20100,8.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,21,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,21,1191.83,25067.164475000012,10.444651864583339,null,20100,8.375,null,null,1191.83,25067.164475000012,10.444651864583339,null,20100,8.375,null,null,1023,21516.247499999998,8.9651031249999988,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3550.9169749999983,1.4795487395833327,null,20100,8.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,22,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,22,1191.83,26258.994475000014,10.941247697916673,null,20100,8.375,null,null,1191.83,26258.994475000014,10.941247697916673,null,20100,8.375,null,null,1023,22539.247499999998,9.3913531250000002,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3719.7469749999982,1.549894572916666,null,20100,8.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,23,1191.83,27450.824475000016,11.437843531250008,null,20100,8.375,null,null,1191.83,27450.824475000016,11.437843531250008,null,20100,8.375,null,null,1023,23562.247499999998,9.8176031249999998,null,0,0,null,null,0,0,0,null,0,0,null,null,168.82999999999993,3888.5769749999981,1.6202404062499991,null,20100,8.375]
[null,"Echéance totale",null,{"$f":"E6","v":"BPCE"},{"$f":"I21","v":180},"Durée en mois",{"$f":"J21","v":240},"Echéance totale",null,{"$f":"F6","v":"LCL"},{"$f":"E6","v":"BPCE"},null,{"$f":"F6","v":"LCL"},null,null,null,null,null,null,null,24,24,93345.16,null,-93345.16,null,null,null,96141.75,null,-96141.75,null,null,null,24,96141.75,{"$f":"IF(AI31>$K$21,0,AK30+AJ31)","v":123592.57447500002},{"$f":"AK31*$E$20/12","v":51.496906031250006},{"$f":"SUM(AL20:AL31)","v":150.00041404166672},{"$f":"IF(AI31>$K$21,0,AN30+AP31)","v":20200.5},8.375,{"$f":"SUM(AO20:AO31)","v":100.5},null,93345.16,{"$f":"IF(AI31>$K$21,0,AS30+AR31)","v":120795.98447500002},50.331660197916676,{"$f":"SUM(AT20:AT31)","v":148.83516820833336},{"$f":"IF(AI31>$K$21,0,AV30+AX31)","v":20200.5},{"$f":"IF(AI31>$K$21,0,AV30*$E$20/12)","v":8.375},{"$f":"SUM(AW20:AW31)","v":100.5},null,96141.75,{"$f":"IF(AI31>$K$21,0,BA30+AZ31)","v":119703.9975},49.876665624999994,{"$f":"SUM(BB20:BB31)","v":134.42654999999999},{"$f":"IF(AI31>$K$21,0,BD30+BF31)","v":0},{"$f":"IF(AI31>$K$21,0,BD30*$E$20/12)","v":0},{"$f":"SUM(BE20:BE31)","v":0},null,2796.5899999999965,{"$f":"IF(V31>$K$21,0,BI30+BH31)","v":2796.5899999999965},1.165245833333332,{"$f":"SUM(BJ20:BJ31)","v":1.165245833333332},{"$f":"IF(AI31>$K$21,0,BL30+BN31)","v":0},{"$f":"IF(AI31>$K$21,0,BL30*$E$20/12)","v":0},{"$f":"SUM(BM20:BM31)","v":0},null,0,{"$f":"IF(AI31>$K$21,0,BQ30+BP31)","v":3888.5769749999981},1.6202404062499991,{"$f":"SUM(BR20:BR31)","v":15.57386404166666},{"$f":"IF(AI31>$K$21,0,BT30+BV31)","v":20200.5},8.375,{"$f":"SUM(BU20:BU31)","v":100.5}]
[null,1,{"$f":"D32","v":1191.83},1191.83,"\nATTENTION\nLa durée maximale prévue est de 396 mois ce qui pourrait correspondre à un différé externe/anticipation de 36 mois et une phase d'amortissement maximale de 360 mois.\n\nMais, dans cet applicatif, le raisonnement repose uniquement sur les ''échéances assurances comprises'' saisies et, de ce fait, aucun contrôle n'est possible.\nCe sont donc les montants d'échéances saisis qui, quels qu'ils soient, seront pris en considération pour les calculs comparatifs.\n\nIl va donc sans dire que la pertinence des résultats obtenus repose tant sur l'exactitude des montants d'échéances renseignés que sur les durées de leurs éventuels paliers.\n\n",null,null,1,{"$f":"J32","v":1023},1023,{"$f":"IF(AND($I$9>0,B32=($I$24+1),C32>=D31),\"ERREUR ECHEANCE\",IF(AND($I$9>0,H32=$I$24),\"Échéance Prêt relais\",\"\"))","v":""},null,{"$f":"IF(AND($J$9>0,H32=($J$24+1),I32>=J31),\"ERREUR ECHEANCE\",IF(AND($J$9>0,H32=$J$24),\"Échéance Prêt relais\",\"\"))","v":""},{"$f":"IF(OR(H32=$I$24+1,H32=$J$24+1),\"Renseigner de nouveau l'échéance totale des prêts amortissables toutes assurances comprises\",IF(OR(K32<>\"\",M32<>\"\"),\"Échéance à saisir = celle du prêt amortissable avec ADI + capital prêt relais + intérêts concernés\",\"\"))","v":""},null,null,null,null,null,null,25,25,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,25,1191.83,{"$f":"IF(AI32>$K$21,0,AK31+AJ32+AM31)","v":124934.40488904169},52.056002037100704,null,20200.5,8.4168749999999992,null,null,1191.83,{"$f":"IF(AI32>$K$21,0,AS31+AR32+AU31)","v":122136.64964320835},50.890270684670149,null,{"$f":"IF(AI32>$K$21,0,AV31)","v":20200.5},8.4168749999999992,null,null,1023,{"$f":"IF(AI32>$K$21,0,BA31+AZ32+BC31)","v":120861.42405},50.358926687500002,null,{"$f":"IF(AI32>$K$21,0,BD31)","v":0},0,null,null,0,{"$f":"IF(AI32>$K$21,0,BI31+BH32+BK31)","v":2797.7552458333298},1.1657313524305541,null,{"$f":"IF(AI32>$K$21,0,BL31)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI32>$K$21,0,BQ31+BP32+BS31)","v":4072.9808390416647},1.6970753496006938,null,{"$f":"IF(AI32>$K$21,0,BT31)","v":20200.5},8.4168749999999992]
[null,2,{"$f":"IF(B33>$I$21,0,IF(AND(D33<>C32,D33<>0),D33,C32))","v":1191.83},null,null,null,null,2,{"$f":"IF(H33>$J$21,0,IF(AND(J33<>I32,J33<>0),J33,I32))","v":1023},null,"",null,"","",null,null,null,null,null,null,26,26,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,26,1191.83,126126.23488904169,52.552597870434035,null,20200.5,8.4168749999999992,null,null,1191.83,{"$f":"IF(AI33>$K$21,0,AS32+AR33)","v":123328.47964320835},51.38686651800348,null,20200.5,8.4168749999999992,null,null,1023,121884.42405,50.785176687500005,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,4241.8108390416646,1.7674211829340269,null,20200.5,8.4168749999999992]
[null,3,{"$f":"IF(B34>$I$21,0,IF(AND(D34<>C33,D34<>0),D34,C33))","v":1191.83},null,null,null,null,3,{"$f":"IF(H34>$J$21,0,IF(AND(J34<>I33,J34<>0),J34,I33))","v":1023},null,"",null,"","",null,null,null,null,null,null,27,27,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,27,1191.83,127318.06488904169,53.049193703767372,null,20200.5,8.4168749999999992,null,null,1191.83,124520.30964320835,51.883462351336817,null,20200.5,8.4168749999999992,null,null,1023,122907.42405,51.211426687500001,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,4410.6408390416645,1.8377670162673603,null,20200.5,8.4168749999999992]
[null,4,{"$f":"IF(B35>$I$21,0,IF(AND(D35<>C34,D35<>0),D35,C34))","v":1191.83},null,null,null,null,4,1023,null,"",null,"","",null,null,null,null,null,null,28,28,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,28,1191.83,128509.89488904169,53.54578953710071,null,20200.5,8.4168749999999992,null,null,1191.83,125712.13964320836,52.380058184670155,null,20200.5,8.4168749999999992,null,null,1023,123930.42405,51.637676687500004,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,4579.4708390416645,1.9081128496006936,null,20200.5,8.4168749999999992]
[null,5,1191.83,null,null,null,null,5,1023,null,"",null,"","",null,null,null,null,null,null,29,29,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,29,1191.83,129701.7248890417,54.04238537043404,null,20200.5,8.4168749999999992,null,null,1191.83,126903.96964320836,52.876654018003485,null,20200.5,8.4168749999999992,null,null,1023,124953.42405,52.063926687500008,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,4748.3008390416644,1.9784586829340267,null,20200.5,8.4168749999999992]
[null,6,1191.83,null,null,null,null,6,1023,null,"",null,"","",null,null,null,null,null,null,30,30,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,30,1191.83,130893.5548890417,54.538981203767378,null,20200.5,8.4168749999999992,null,null,1191.83,128095.79964320836,53.373249851336816,null,20200.5,8.4168749999999992,null,null,1023,125976.42405,52.490176687500004,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,4917.1308390416643,2.04880451626736,null,20200.5,8.4168749999999992]
[null,7,1191.83,null,null,null,null,7,1023,null,"",null,"","",null,null,null,null,null,null,31,31,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,31,1191.83,132085.38488904168,55.035577037100701,null,20200.5,8.4168749999999992,null,null,1191.83,129287.62964320836,53.869845684670146,null,20200.5,8.4168749999999992,null,null,1023,126999.42405,52.9164266875,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,5085.9608390416643,2.1191503496006936,null,20200.5,8.4168749999999992]
[null,8,1191.83,null,null,null,null,8,1023,null,"",null,"","",null,null,null,null,null,null,32,32,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,32,1191.83,133277.21488904167,55.532172870434032,null,20200.5,8.4168749999999992,null,null,1191.83,130479.45964320836,54.366441518003484,null,20200.5,8.4168749999999992,null,null,1023,128022.42405,53.342676687499996,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,5254.7908390416642,2.1894961829340267,null,20200.5,8.4168749999999992]
[null,9,1191.83,null,null,null,null,9,1023,null,"",null,"","",null,null,null,null,null,null,33,33,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,33,1191.83,134469.04488904166,56.028768703767355,null,20200.5,8.4168749999999992,null,null,1191.83,131671.28964320835,54.863037351336807,null,20200.5,8.4168749999999992,null,null,1023,129045.42405,53.768926687499999,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,5423.6208390416641,2.2598420162673603,null,20200.5,8.4168749999999992]
[null,10,1191.83,null,null,null,null,10,1023,null,"",null,"","",null,null,null,null,null,null,34,34,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,34,1191.83,135660.87488904165,56.525364537100693,null,20200.5,8.4168749999999992,null,null,1191.83,132863.11964320834,55.359633184670145,null,20200.5,8.4168749999999992,null,null,1023,130068.42405,54.195176687500002,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,5592.450839041664,2.3301878496006934,null,20200.5,8.4168749999999992]
[null,11,1191.83,null,null,null,null,11,1023,null,"",null,"","",null,null,null,null,null,null,35,35,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,35,1191.83,136852.70488904163,57.021960370434016,null,20200.5,8.4168749999999992,null,null,1191.83,134054.94964320833,55.856229018003468,null,20200.5,8.4168749999999992,null,null,1023,131091.42405,54.621426687499998,null,0,0,null,null,0,2797.7552458333298,1.1657313524305541,null,0,0,null,null,168.82999999999993,5761.280839041664,2.4005336829340265,null,20200.5,8.4168749999999992]
[null,12,1191.83,null,null,null,null,12,1023,null,"",null,"","",null,null,null,null,null,null,36,36,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,36,1191.83,{"$f":"IF(AI43>$K$21,0,AK42+AJ43)","v":138044.53488904162},{"$f":"AK43*$E$20/12","v":57.518556203767339},{"$f":"SUM(AL32:AL43)","v":657.44734944520849},{"$f":"IF(AI43>$K$21,0,AN42+AP43)","v":20301.502499999999},8.4168749999999992,{"$f":"SUM(AO32:AO43)","v":101.00250000000001},null,1191.83,{"$f":"IF(AI43>$K$21,0,AS42+AR43)","v":135246.77964320831},56.352824851336798,{"$f":"SUM(AT32:AT43)","v":643.45857321604171},{"$f":"IF(AI43>$K$21,0,AV42+AX43)","v":20301.502499999999},8.4168749999999992,{"$f":"SUM(AW32:AW43)","v":101.00250000000001},null,1023,132114.42405,55.047676687500001,{"$f":"SUM(BB32:BB43)","v":632.43962025000008},{"$f":"IF(AI43>$K$21,0,BD42+BF43)","v":0},0,{"$f":"SUM(BE32:BE43)","v":0},null,0,2797.7552458333298,1.1657313524305541,{"$f":"SUM(BJ32:BJ43)","v":13.988776229166653},{"$f":"IF(AI43>$K$21,0,BL42+BN43)","v":0},0,{"$f":"SUM(BM32:BM43)","v":0},null,168.82999999999993,5930.1108390416639,2.47087951626736,{"$f":"SUM(BR32:BR43)","v":25.007729195208324},{"$f":"IF(AI43>$K$21,0,BT42+BV43)","v":20301.502499999999},8.4168749999999992,{"$f":"SUM(BU32:BU43)","v":101.00250000000001}]
[null,13,1191.83,null,null,null,null,13,1023,null,"",null,"","",null,null,null,null,null,null,37,37,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,37,1191.83,{"$f":"IF(AI44>$K$21,0,AK43+AJ44+AM43)","v":139893.8122384868},58.28908843270284,null,20301.502499999999,8.4589593749999992,null,null,1191.83,{"$f":"IF(AI44>$K$21,0,AS43+AR44+AU43)","v":137082.06821642435},57.117528423510144,null,{"$f":"IF(AI44>$K$21,0,AV43)","v":20301.502499999999},8.4589593749999992,null,null,1023,{"$f":"IF(AI44>$K$21,0,BA43+AZ44+BC43)","v":133769.86367024999},55.737443195937495,null,{"$f":"IF(AI44>$K$21,0,BD43)","v":0},0,null,null,0,{"$f":"IF(AI44>$K$21,0,BI43+BH44+BK43)","v":2811.7440220624962},1.1715600091927068,null,{"$f":"IF(AI44>$K$21,0,BL43)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI44>$K$21,0,BQ43+BP44+BS43)","v":6123.9485682368722},2.5516452367653635,null,{"$f":"IF(AI44>$K$21,0,BT43)","v":20301.502499999999},8.4589593749999992]
[null,14,1191.83,null,null,null,null,14,1023,null,"",null,"","",null,null,null,null,null,null,38,38,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,38,1191.83,{"$f":"AK44+AJ45","v":141085.64223848679},58.785684266036164,null,20301.502499999999,8.4589593749999992,null,null,1191.83,{"$f":"IF(AI45>$K$21,0,AS44+AR45)","v":138273.89821642434},57.614124256843475,null,20301.502499999999,8.4589593749999992,null,null,1023,134792.86367024999,56.163693195937498,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,6292.7785682368722,2.6219910700986966,null,20301.502499999999,8.4589593749999992]
[null,15,1191.83,null,null,null,null,15,1023,null,"",null,"","",null,null,null,null,null,null,39,39,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,39,1191.83,142277.47223848678,59.282280099369494,null,20301.502499999999,8.4589593749999992,null,null,1191.83,139465.72821642432,58.110720090176805,null,20301.502499999999,8.4589593749999992,null,null,1023,135815.86367024999,56.589943195937501,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,6461.6085682368721,2.6923369034320301,null,20301.502499999999,8.4589593749999992]
[null,16,1191.83,null,null,null,null,16,1023,null,{"$f":"IF(AND($I$9>0,B47=($I$24+1),C47>=D46),\"ERREUR ECHEANCE\",IF(AND($I$9>0,H47=$I$24),\"Échéance Prêt relais\",\"\"))","v":""},null,"","",null,null,null,null,null,null,40,40,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,40,1191.83,143469.30223848677,59.778875932702817,null,20301.502499999999,8.4589593749999992,null,null,1191.83,140657.55821642431,58.607315923510129,null,20301.502499999999,8.4589593749999992,null,null,1023,136838.86367024999,57.016193195937497,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,6630.438568236872,2.7626827367653632,null,20301.502499999999,8.4589593749999992]
[null,17,1191.83,null,null,null,null,17,1023,null,"",null,"","",null,null,null,null,null,null,41,41,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,41,1191.83,144661.13223848675,60.275471766036155,null,20301.502499999999,8.4589593749999992,null,null,1191.83,141849.3882164243,59.103911756843452,null,20301.502499999999,8.4589593749999992,null,null,1023,137861.86367024999,57.4424431959375,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,6799.2685682368719,2.8330285700986964,null,20301.502499999999,8.4589593749999992]
[null,18,1191.83,null,null,null,null,18,1023,null,"",null,"","",null,null,null,null,null,null,42,42,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,42,1191.83,145852.96223848674,60.772067599369478,null,20301.502499999999,8.4589593749999992,null,null,1191.83,143041.21821642428,59.60050759017679,null,20301.502499999999,8.4589593749999992,null,null,1023,138884.86367024999,57.868693195937503,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,6968.0985682368719,2.9033744034320299,null,20301.502499999999,8.4589593749999992]
[null,19,1191.83,null,null,null,null,19,1023,null,"",null,"","",null,null,null,null,null,null,43,43,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,43,1191.83,147044.79223848673,61.268663432702802,null,20301.502499999999,8.4589593749999992,null,null,1191.83,144233.04821642427,60.097103423510113,null,20301.502499999999,8.4589593749999992,null,null,1023,139907.86367024999,58.294943195937499,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,7136.9285682368718,2.9737202367653635,null,20301.502499999999,8.4589593749999992]
[null,20,1191.83,null,null,null,null,20,1023,null,"",null,"","",null,null,null,null,null,null,44,44,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,44,1191.83,148236.62223848671,61.765259266036132,null,20301.502499999999,8.4589593749999992,null,null,1191.83,145424.87821642426,60.593699256843443,null,20301.502499999999,8.4589593749999992,null,null,1023,140930.86367024999,58.721193195937502,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,7305.7585682368717,3.044066070098697,null,20301.502499999999,8.4589593749999992]
[null,21,1191.83,null,"\nATTENTION\n\nLes TAEGF indiqués dans les cellules ''Q21'' et ''R21'' ci-contre ne sont pas les ''TAEG légaux'' qui sont calculés ''prêt par prêt\" et ne prennent en considération que les seules charges rendues obligatoires ce qui exclut donc les primes d'assurances facultatives.\nDe ce fait, entre autres éléments (apport personnel et/ou durées différents) dans sa prétendue fonction de critère de choix/comparaisons d'offres concurrentes, ce critère est très souvent dénué de toute fiablité et pertinence:\n=> C'EST TRES SOUVENT DE LA FOUTAISE\n\nLes TAEGF indiqués dans ces cellules sont les ''TAEG Financiers'' qui - au contraire - sont calculés sur l'ensemble de tous les prêts composant le plan de financement et en intégrant toutes les charges qu'elles soient obligatoires ou facultatives.\n\nAinsi trois des inconvénients du ''TAEG légal'' sont supprimés: \n+ Un seul TAEGF pour l'ensemble des crédits  composant le plan de financement .                  \n+ Toutes les charges/dépenses obligatoires et facultatives supportées par l'emrunteur intégrées\n+ Mauvaise répartition éventuelle des frais de dossier, parts sociales et frais de garanties (puisque ''tous prêts confondus'')\n\nCependant subsistent toujours:\n+ L'éventuelle différence d'apport personel qui est un crédit que l'emprunteur se consent à lui même au taux de son épargne\n+ L'éventuelle différence de la durée maximale des prêts inclus dans les plans de financement à comparer.\n\n=> POUR REMEDIER A CES INCONVENIENTS IL CONVIENT DE COMPARER LES COÛTS DU CREDIT CORRIGES ET/OU LA VALEUR TOTALE DU PATRIMOINE ACQUIS AU TERME DE LA DUREE LA PLUS LONGUE.",null,null,21,1023,null,"",null,"","",null,null,null,null,null,null,45,45,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,45,1191.83,149428.4522384867,62.261855099369456,null,20301.502499999999,8.4589593749999992,null,null,1191.83,146616.70821642425,61.090295090176767,null,20301.502499999999,8.4589593749999992,null,null,1023,141953.86367024999,59.147443195937505,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,7474.5885682368717,3.1144119034320301,null,20301.502499999999,8.4589593749999992]
[null,22,1191.83,null,null,null,null,22,1023,null,"",null,"","",null,null,null,null,null,null,46,46,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,46,1191.83,150620.28223848669,62.758450932702793,null,20301.502499999999,8.4589593749999992,null,null,1191.83,147808.53821642423,61.586890923510104,null,20301.502499999999,8.4589593749999992,null,null,1023,142976.86367024999,59.573693195937494,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,7643.4185682368716,3.1847577367653632,null,20301.502499999999,8.4589593749999992]
[null,23,1191.83,null,null,null,null,23,1023,null,"",null,"","",null,null,null,null,null,null,47,47,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,47,1191.83,151812.11223848668,63.255046766036116,null,20301.502499999999,8.4589593749999992,null,null,1191.83,149000.36821642422,62.083486756843428,null,20301.502499999999,8.4589593749999992,null,null,1023,143999.86367024999,59.999943195937497,null,0,0,null,null,0,2811.7440220624962,1.1715600091927068,null,0,0,null,null,168.82999999999993,7812.2485682368715,3.2551035700986968,null,20301.502499999999,8.4589593749999992]
[null,24,93345.16,93345.16,null,null,null,24,96141.75,96141.75,"Échéance Prêt relais",null,"Échéance Prêt relais","Échéance à saisir = celle du prêt amortissable avec ADI + capital prêt relais + intérêts concernés",null,null,null,null,null,null,48,48,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,48,1191.83,{"$f":"IF(AI55>$K$21,0,AK54+AJ55)","v":153003.94223848666},{"$f":"AK55*$E$20/12","v":63.75164259936944},{"$f":"SUM(AL44:AL55)","v":732.24438619243369},{"$f":"IF(AI55>$K$21,0,AN54+AP55)","v":20403.010012499999},8.4589593749999992,{"$f":"SUM(AO44:AO55)","v":101.50751250000002},null,1191.83,{"$f":"IF(AI55>$K$21,0,AS54+AR55)","v":150192.19821642421},62.580082590176751,{"$f":"SUM(AT44:AT55)","v":718.18566608212132},{"$f":"IF(AI55>$K$21,0,AV54+AX55)","v":20403.010012499999},8.4589593749999992,{"$f":"SUM(AW44:AW55)","v":101.50751250000002},null,1023,145022.86367024999,60.426193195937493,{"$f":"SUM(BB44:BB55)","v":696.9818183512499},{"$f":"IF(AI55>$K$21,0,BD54+BF55)","v":0},0,{"$f":"SUM(BE44:BE55)","v":0},null,0,2811.7440220624962,1.1715600091927068,{"$f":"SUM(BJ44:BJ55)","v":14.05872011031248},{"$f":"IF(AI55>$K$21,0,BL54+BN55)","v":0},0,{"$f":"SUM(BM44:BM55)","v":0},null,168.82999999999993,7981.0785682368714,3.3254494034320299,{"$f":"SUM(BR44:BR55)","v":35.262567841184364},{"$f":"IF(AI55>$K$21,0,BT54+BV55)","v":20403.010012499999},8.4589593749999992,{"$f":"SUM(BU44:BU55)","v":101.50751250000002}]
[null,25,1191.83,1191.83,null,null,null,25,1023,1023,"",null,{"$f":"IF(AND($J$9>0,H56=($J$24+1),I56>=J55),\"ERREUR ECHEANCE\",IF(AND($J$9>0,H56=$J$24),\"Échéance Prêt relais\",\"\"))","v":""},{"$f":"IF(OR(H56=$I$24+1,H56=$J$24+1),\"Renseigner de nouveau l'échéance totale des prêts amortissables toutes assurances comprises\",IF(OR(K56<>\"\",M56<>\"\"),\"Échéance à saisir = celle du prêt amortissable avec ADI + capital prêt relais + intérêts concernés\",\"\"))","v":"Renseigner de nouveau l'échéance totale des prêts amortissables toutes assurances comprises"},null,null,null,null,null,null,49,49,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,49,1191.83,{"$f":"IF(AI56>$K$21,0,AK55+AJ56+AM55)","v":154928.01662467909},64.553340260282951,null,20403.010012499999,8.501254171874999,null,null,1191.83,{"$f":"IF(AI56>$K$21,0,AS55+AR56+AU55)","v":152102.2138825063},63.375922451044289,null,{"$f":"IF(AI56>$K$21,0,AV55)","v":20403.010012499999},8.501254171874999,null,null,1023,{"$f":"IF(AI56>$K$21,0,BA55+AZ56+BC55)","v":146742.84548860125},61.14285228691719,null,{"$f":"IF(AI56>$K$21,0,BD55)","v":0},0,null,null,0,{"$f":"IF(AI56>$K$21,0,BI55+BH56+BK55)","v":2825.8027421728088},1.1774178092386702,null,{"$f":"IF(AI56>$K$21,0,BL55)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI56>$K$21,0,BQ55+BP56+BS55)","v":8185.1711360780555},3.4104879733658566,null,{"$f":"IF(AI56>$K$21,0,BT55)","v":20403.010012499999},8.501254171874999]
[null,26,1191.83,null,null,null,null,26,1023,null,"",null,{"$f":"IF(AND($J$9>0,H57=($J$24+1),I57>=J56),\"ERREUR ECHEANCE\",IF(AND($J$9>0,H57=$J$24),\"Échéance Prêt relais\",\"\"))","v":""},{"$f":"IF(OR(H57=$I$24+1,H57=$J$24+1),\"Renseigner de nouveau l'échéance totale des prêts amortissables toutes assurances comprises\",IF(OR(K57<>\"\",M57<>\"\"),\"Échéance à saisir = celle du prêt amortissable avec ADI + capital prêt relais + intérêts concernés\",\"\"))","v":""},null,null,null,null,null,null,50,50,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,50,1191.83,{"$f":"AK56+AJ57","v":156119.84662467908},65.049936093616282,null,20403.010012499999,8.501254171874999,null,null,1191.83,{"$f":"IF(AI57>$K$21,0,AS56+AR57)","v":153294.04388250629},63.872518284377627,null,20403.010012499999,8.501254171874999,null,null,1023,147765.84548860125,61.569102286917193,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,8354.0011360780554,3.4808338066991897,null,20403.010012499999,8.501254171874999]
[null,27,1191.83,null,null,null,null,27,1023,null,{"$f":"IF(AND($I$9>0,B58=($I$24+1),C58>=D57),\"ERREUR ECHEANCE\",IF(AND($I$9>0,H58=$I$24),\"Échéance Prêt relais\",\"\"))","v":""},null,"","",null,null,null,null,null,null,51,51,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,51,1191.83,157311.67662467906,65.546531926949612,null,20403.010012499999,8.501254171874999,null,null,1191.83,154485.87388250628,64.36911411771095,null,20403.010012499999,8.501254171874999,null,null,1023,148788.84548860125,61.995352286917189,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,8522.8311360780554,3.5511796400325228,null,20403.010012499999,8.501254171874999]
[null,28,1191.83,null,null,null,null,28,1023,null,"",null,"","",null,null,null,null,null,null,52,52,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,52,1191.83,158503.50662467905,66.043127760282943,null,20403.010012499999,8.501254171874999,null,null,1191.83,155677.70388250626,64.865709951044281,null,20403.010012499999,8.501254171874999,null,null,1023,149811.84548860125,62.421602286917192,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,8691.6611360780553,3.6215254733658564,null,20403.010012499999,8.501254171874999]
[null,29,1191.83,null,null,null,null,29,1023,null,"",null,"","",null,null,null,null,null,null,53,53,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,53,1191.83,159695.33662467904,66.539723593616273,null,20403.010012499999,8.501254171874999,null,null,1191.83,156869.53388250625,65.362305784377597,null,20403.010012499999,8.501254171874999,null,null,1023,150834.84548860125,62.847852286917181,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,8860.4911360780552,3.6918713066991895,null,20403.010012499999,8.501254171874999]
[null,30,1191.83,null,null,null,null,30,1023,null,"",null,"","",null,null,null,null,null,null,54,54,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,54,1191.83,160887.16662467903,67.036319426949589,null,20403.010012499999,8.501254171874999,null,null,1191.83,158061.36388250624,65.858901617710941,null,20403.010012499999,8.501254171874999,null,null,1023,151857.84548860125,63.274102286917184,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,9029.3211360780551,3.7622171400325226,null,20403.010012499999,8.501254171874999]
[null,31,1191.83,null,null,null,null,31,1023,null,"",null,"","",null,null,null,null,null,null,55,55,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,55,1191.83,162078.99662467901,67.53291526028292,null,20403.010012499999,8.501254171874999,null,null,1191.83,159253.19388250622,66.355497451044258,null,20403.010012499999,8.501254171874999,null,null,1023,152880.84548860125,63.700352286917187,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,9198.1511360780551,3.8325629733658566,null,20403.010012499999,8.501254171874999]
[null,32,1191.83,null,null,null,null,32,1023,null,"",null,"","",null,null,null,null,null,null,56,56,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,56,1191.83,163270.826624679,68.02951109361625,null,20403.010012499999,8.501254171874999,null,null,1191.83,160445.02388250621,66.852093284377588,null,20403.010012499999,8.501254171874999,null,null,1023,153903.84548860125,64.126602286917191,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,9366.981136078055,3.9029088066991897,null,20403.010012499999,8.501254171874999]
[null,33,1191.83,null,null,null,null,33,1023,null,"",null,"","",null,null,null,null,null,null,57,57,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,57,1191.83,164462.65662467899,68.526106926949581,null,20403.010012499999,8.501254171874999,null,null,1191.83,161636.8538825062,67.348689117710919,null,20403.010012499999,8.501254171874999,null,null,1023,154926.84548860125,64.552852286917187,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,9535.8111360780549,3.9732546400325233,null,20403.010012499999,8.501254171874999]
[null,34,1191.83,null,null,null,null,34,1023,null,"",null,"","",null,null,null,null,null,null,58,58,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,58,1191.83,165654.48662467898,69.022702760282911,null,20403.010012499999,8.501254171874999,null,null,1191.83,162828.68388250619,67.845284951044249,null,20403.010012499999,8.501254171874999,null,null,1023,155949.84548860125,64.979102286917183,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,9704.6411360780548,4.0436004733658564,null,20403.010012499999,8.501254171874999]
[null,35,1191.83,null,null,null,null,35,1023,null,"",null,"","",null,null,null,null,null,null,59,59,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,59,1191.83,166846.31662467896,69.519298593616227,null,20403.010012499999,8.501254171874999,null,null,1191.83,164020.51388250617,68.34188078437758,null,20403.010012499999,8.501254171874999,null,null,1023,156972.84548860125,65.405352286917193,null,0,0,null,null,0,2825.8027421728088,1.1774178092386702,null,0,0,null,null,168.82999999999993,9873.4711360780548,4.1139463066991899,null,20403.010012499999,8.501254171874999]
[null,36,1191.83,null,null,null,null,36,1023,null,"",null,"","",null,null,null,null,null,null,60,60,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,60,1191.83,{"$f":"IF(AI67>$K$21,0,AK66+AJ67)","v":168038.14662467895},{"$f":"AK67*$E$20/12","v":70.015894426949572},{"$f":"SUM(AL56:AL67)","v":807.41540812339508},{"$f":"IF(AI67>$K$21,0,AN66+AP67)","v":20505.025062562498},{"$f":"IF(AI67>$K$21,0,AN66*$E$20/12)","v":8.501254171874999},{"$f":"SUM(AO56:AO67)","v":102.01505006250001},null,1191.83,{"$f":"IF(AI67>$K$21,0,AS66+AR67)","v":165212.34388250616},68.838476617710896,{"$f":"SUM(AT56:AT67)","v":793.28639441253119},{"$f":"IF(AI67>$K$21,0,AV66+AX67)","v":20505.025062562498},8.501254171874999,{"$f":"SUM(AW56:AW67)","v":102.01505006250001},null,1023,157995.84548860125,65.831602286917189,{"$f":"SUM(BB56:BB67)","v":761.8467274430061},{"$f":"IF(AI67>$K$21,0,BD66+BF67)","v":0},0,{"$f":"SUM(BE56:BE67)","v":0},null,0,2825.8027421728088,1.1774178092386702,{"$f":"SUM(BJ56:BJ67)","v":14.129013710864045},{"$f":"IF(AI67>$K$21,0,BL66+BN67)","v":0},0,{"$f":"SUM(BM56:BM67)","v":0},null,168.82999999999993,10042.301136078055,4.1842921400325226,{"$f":"SUM(BR56:BR67)","v":45.56868068039028},{"$f":"IF(AI67>$K$21,0,BT66+BV67)","v":20505.025062562498},8.501254171874999,{"$f":"SUM(BU56:BU67)","v":102.01505006250001}]
[null,37,1191.83,null,null,null,null,37,1023,null,"",null,"","",null,null,null,null,null,null,61,61,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,61,1191.83,{"$f":"IF(AI68>$K$21,0,AK67+AJ68+AM67)","v":170037.39203280234},70.848913347000973,null,20505.025062562498,8.5437604427343743,null,null,1191.83,{"$f":"IF(AI68>$K$21,0,AS67+AR68+AU67)","v":167197.46027691869},69.665608448716128,null,{"$f":"IF(AI68>$K$21,0,AV67)","v":20505.025062562498},8.5437604427343743,null,null,1023,{"$f":"IF(AI68>$K$21,0,BA67+AZ68+BC67)","v":159780.69221604426},66.575288423351779,null,{"$f":"IF(AI68>$K$21,0,BD67)","v":0},0,null,null,0,{"$f":"IF(AI68>$K$21,0,BI67+BH68+BK67)","v":2839.9317558836728},1.1833048982848637,null,{"$f":"IF(AI68>$K$21,0,BL67)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI68>$K$21,0,BQ67+BP68+BS67)","v":10256.699816758444},4.2736249236493515,null,{"$f":"IF(AI68>$K$21,0,BT67)","v":20505.025062562498},8.5437604427343743]
[null,38,1191.83,null,null,null,null,38,1023,null,"",null,"","",null,null,null,null,null,null,62,62,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,62,1191.83,{"$f":"AK68+AJ69","v":171229.22203280232},71.345509180334304,null,20505.025062562498,8.5437604427343743,null,null,1191.83,{"$f":"IF(AI69>$K$21,0,AS68+AR69)","v":168389.29027691868},70.162204282049444,null,20505.025062562498,8.5437604427343743,null,null,1023,160803.69221604426,67.001538423351775,null,0,0,null,null,0,2839.9317558836728,1.1833048982848637,null,0,0,null,null,168.82999999999993,10425.529816758444,4.3439707569826851,null,20505.025062562498,8.5437604427343743]
[null,39,1191.83,null,null,null,null,39,1023,null,"",null,"","",null,null,null,null,null,null,63,63,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,63,1191.83,172421.05203280231,71.842105013667634,null,20505.025062562498,8.5437604427343743,null,null,1191.83,169581.12027691866,70.658800115382775,null,20505.025062562498,8.5437604427343743,null,null,1023,161826.69221604426,67.427788423351771,null,0,0,null,null,0,2839.9317558836728,1.1833048982848637,null,0,0,null,null,168.82999999999993,10594.359816758444,4.4143165903160186,null,20505.025062562498,8.5437604427343743]
[null,40,1191.83,null,null,null,null,40,1023,null,"",null,"","",null,null,null,null,null,null,64,64,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,64,1191.83,173612.8820328023,72.338700847000965,null,20505.025062562498,8.5437604427343743,null,null,1191.83,170772.95027691865,71.155395948716105,null,20505.025062562498,8.5437604427343743,null,null,1023,162849.69221604426,67.854038423351781,null,0,0,null,null,0,2839.9317558836728,1.1833048982848637,null,0,0,null,null,168.82999999999993,10763.189816758444,4.4846624236493513,null,20505.025062562498,8.5437604427343743]
[null,41,1191.83,null,null,null,null,41,1023,null,"",null,"","",null,null,null,null,null,null,65,65,{"$f":"C96","v":1191.83},null,{"$f":"-W72","v":-1191.83},null,null,null,{"$f":"I96","v":1023},null,{"$f":"-AC72","v":-1023},null,null,null,65,1191.83,174804.71203280229,{"$f":"AK72*$E$20/12","v":72.835296680334281},null,20505.025062562498,8.5437604427343743,null,null,{"$f":"W72","v":1191.83},171964.78027691864,{"$f":"AS72*$E$20/12","v":71.651991782049436},null,20505.025062562498,8.5437604427343743,null,null,{"$f":"AC72","v":1023},163872.69221604426,{"$f":"BA72*$E$20/12","v":68.280288423351777},null,0,0,null,null,{"$f":"AJ72-W72","v":0},2839.9317558836728,{"$f":"BI72*$E$20/12","v":1.1833048982848637},null,0,0,null,null,{"$f":"AJ72-AC72","v":168.82999999999993},10932.019816758444,{"$f":"BQ72*$E$20/12","v":4.5550082569826849},null,20505.025062562498,8.5437604427343743]
[null,42,1191.83,null,null,null,null,42,1023,null,"",null,"","",null,null,null,null,null,null,66,66,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,66,{"$f":"IF(AI73>$K$21,0,IF(AC73>W73,AC73,W73))","v":1191.83},175996.54203280227,73.331892513667611,null,{"$f":"IF(AI73>$K$21,0,AN72)","v":20505.025062562498},8.5437604427343743,null,null,1191.83,173156.61027691863,72.148587615382766,null,20505.025062562498,8.5437604427343743,null,null,1023,164895.69221604426,68.706538423351773,null,0,0,null,null,0,2839.9317558836728,1.1833048982848637,null,0,0,null,null,168.82999999999993,11100.849816758444,4.6253540903160184,null,20505.025062562498,{"$f":"IF(AI73>$K$21,0,BT72*$E$20/12)","v":8.5437604427343743}]
[null,43,1191.83,null,null,null,null,43,1023,null,"",null,"","",null,null,null,null,null,null,67,67,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,67,1191.83,177188.37203280226,73.828488347000942,null,20505.025062562498,8.5437604427343743,null,null,1191.83,174348.44027691861,72.645183448716082,null,20505.025062562498,8.5437604427343743,null,null,1023,165918.69221604426,69.132788423351784,null,0,0,null,null,0,2839.9317558836728,1.1833048982848637,null,0,0,null,null,168.82999999999993,11269.679816758444,4.695699923649352,null,20505.025062562498,8.5437604427343743]
[null,44,1191.83,null,null,null,null,44,1023,null,"",null,"","",null,null,null,null,null,null,68,68,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,68,1191.83,178380.20203280225,74.325084180334272,null,20505.025062562498,8.5437604427343743,null,null,1191.83,175540.2702769186,73.141779282049427,null,20505.025062562498,8.5437604427343743,null,null,1023,166941.69221604426,69.55903842335178,null,0,0,null,null,0,2839.9317558836728,1.1833048982848637,null,0,0,null,null,168.82999999999993,11438.509816758444,4.7660457569826855,null,20505.025062562498,8.5437604427343743]
[null,45,1191.83,null,null,null,null,45,1023,null,"",null,"","",null,null,null,null,null,null,69,69,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,69,1191.83,179572.03203280224,74.821680013667603,null,20505.025062562498,8.5437604427343743,null,null,1191.83,176732.10027691859,73.638375115382743,null,20505.025062562498,8.5437604427343743,null,null,1023,167964.69221604426,69.985288423351776,null,0,0,null,null,0,2839.9317558836728,1.1833048982848637,null,0,0,null,null,168.82999999999993,11607.339816758444,4.8363915903160182,null,20505.025062562498,8.5437604427343743]
[null,46,1191.83,null,null,null,null,46,1023,null,"",null,"","",null,null,null,null,null,null,70,70,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,70,1191.83,180763.86203280222,75.318275847000919,null,20505.025062562498,8.5437604427343743,null,null,1191.83,177923.93027691857,74.134970948716074,null,20505.025062562498,8.5437604427343743,null,null,1023,168987.69221604426,70.411538423351786,null,0,0,null,null,0,2839.9317558836728,1.1833048982848637,null,0,0,null,null,168.82999999999993,11776.169816758444,4.9067374236493517,null,20505.025062562498,8.5437604427343743]
[null,47,1191.83,null,null,null,null,47,1023,null,"",null,"","",null,null,null,null,null,null,71,71,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,71,1191.83,181955.69203280221,75.814871680334264,null,20505.025062562498,8.5437604427343743,null,null,1191.83,179115.76027691856,74.631566782049404,null,20505.025062562498,8.5437604427343743,null,null,1023,170010.69221604426,70.837788423351782,null,0,0,null,null,0,2839.9317558836728,1.1833048982848637,null,0,0,null,null,168.82999999999993,11944.999816758444,4.9770832569826853,null,20505.025062562498,8.5437604427343743]
[null,48,1191.83,null,null,null,null,48,1023,null,"",null,"","",null,null,null,null,null,null,72,72,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,72,1191.83,{"$f":"IF(AI79>$K$21,0,AK78+AJ79)","v":183147.5220328022},76.31146751366758,{"$f":"SUM(AL68:AL79)","v":882.96228516401129},{"$f":"IF(AI79>$K$21,0,AN78+AP79)","v":20607.550187875309},8.5437604427343743,{"$f":"SUM(AO68:AO79)","v":102.52512531281246},null,1191.83,{"$f":"IF(AI79>$K$21,0,AS78+AR79)","v":180307.59027691855},75.128162615382735,{"$f":"SUM(AT68:AT79)","v":868.76262638459309},{"$f":"IF(AI79>$K$21,0,AV78+AX79)","v":20607.550187875309},8.5437604427343743,{"$f":"SUM(AW68:AW79)","v":102.52512531281246},null,1023,171033.69221604426,71.264038423351778,{"$f":"SUM(BB68:BB79)","v":827.03596108022134},{"$f":"IF(AI79>$K$21,0,BD78+BF79)","v":0},0,{"$f":"SUM(BE68:BE79)","v":0},null,0,2839.9317558836728,1.1833048982848637,{"$f":"SUM(BJ68:BJ79)","v":14.199658779418362},{"$f":"IF(AI79>$K$21,0,BL78+BN79)","v":0},0,{"$f":"SUM(BM68:BM79)","v":0},null,168.82999999999993,12113.829816758443,5.0474290903160179,{"$f":"SUM(BR68:BR79)","v":55.926324083792224},{"$f":"IF(AI79>$K$21,0,BT78+BV79)","v":20607.550187875309},8.5437604427343743,{"$f":"SUM(BU68:BU79)","v":102.52512531281246}]
[null,49,1191.83,null,null,null,null,49,1023,null,"",null,"","",null,null,null,null,null,null,73,73,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,73,1191.83,{"$f":"IF(AI80>$K$21,0,AK79+AJ80+AM79)","v":185222.3143179662},77.175964299152582,null,20607.550187875309,8.5864792449480465,null,null,1191.83,{"$f":"IF(AI80>$K$21,0,AS79+AR80+AU79)","v":182368.18290330312},75.986742876376312,null,{"$f":"IF(AI80>$K$21,0,AV79)","v":20607.550187875309},8.5864792449480465,null,null,1023,{"$f":"IF(AI80>$K$21,0,BA79+AZ80+BC79)","v":172883.72817712449},72.034886740468536,null,{"$f":"IF(AI80>$K$21,0,BD79)","v":0},0,null,null,0,{"$f":"IF(AI80>$K$21,0,BI79+BH80+BK79)","v":2854.1314146630912},1.1892214227762881,null,{"$f":"IF(AI80>$K$21,0,BL79)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI80>$K$21,0,BQ79+BP80+BS79)","v":12338.586140842235},5.1410775586842652,null,{"$f":"IF(AI80>$K$21,0,BT79)","v":20607.550187875309},8.5864792449480465]
[null,50,1191.83,null,null,null,null,50,1023,null,"",null,"","",null,null,null,null,null,null,74,74,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,74,1191.83,{"$f":"AK80+AJ81","v":186414.14431796619},77.672560132485913,null,20607.550187875309,8.5864792449480465,null,null,1191.83,{"$f":"IF(AI81>$K$21,0,AS80+AR81)","v":183560.01290330311},76.483338709709628,null,20607.550187875309,8.5864792449480465,null,null,1023,173906.72817712449,72.461136740468547,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,12507.416140842235,5.2114233920175979,null,20607.550187875309,8.5864792449480465]
[null,51,1191.83,null,null,null,null,51,1023,null,"",null,"","",null,null,null,null,null,null,75,75,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,75,1191.83,187605.97431796617,78.169155965819243,null,20607.550187875309,8.5864792449480465,null,null,1191.83,184751.8429033031,76.979934543042958,null,20607.550187875309,8.5864792449480465,null,null,1023,174929.72817712449,72.887386740468543,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,12676.246140842235,5.2817692253509314,null,20607.550187875309,8.5864792449480465]
[null,52,1191.83,null,null,null,null,52,1023,null,"",null,"","",null,null,null,null,null,null,76,76,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,76,1191.83,188797.80431796616,78.665751799152574,null,20607.550187875309,8.5864792449480465,null,null,1191.83,185943.67290330309,77.476530376376289,null,20607.550187875309,8.5864792449480465,null,null,1023,175952.72817712449,73.313636740468539,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,12845.076140842235,5.352115058684265,null,20607.550187875309,8.5864792449480465]
[null,53,1191.83,null,null,null,null,53,1023,null,"",null,"","",null,null,null,null,null,null,77,77,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,77,1191.83,189989.63431796615,79.16234763248589,null,20607.550187875309,8.5864792449480465,null,null,1191.83,187135.50290330307,77.973126209709619,null,20607.550187875309,8.5864792449480465,null,null,1023,176975.72817712449,73.739886740468535,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,13013.906140842235,5.4224608920175976,null,20607.550187875309,8.5864792449480465]
[null,54,1191.83,null,null,null,null,54,1023,null,"",null,"","",null,null,null,null,null,null,78,78,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,78,1191.83,191181.46431796614,79.65894346581922,null,20607.550187875309,8.5864792449480465,null,null,1191.83,188327.33290330306,78.46972204304295,null,20607.550187875309,8.5864792449480465,null,null,1023,177998.72817712449,74.166136740468531,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,13182.736140842235,5.4928067253509312,null,20607.550187875309,8.5864792449480465]
[null,55,1191.83,null,null,null,null,55,1023,null,"",null,"","",null,null,null,null,null,null,79,79,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,79,1191.83,192373.29431796612,80.155539299152551,null,20607.550187875309,8.5864792449480465,null,null,1191.83,189519.16290330305,78.966317876376266,null,20607.550187875309,8.5864792449480465,null,null,1023,179021.72817712449,74.592386740468541,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,13351.566140842235,5.5631525586842647,null,20607.550187875309,8.5864792449480465]
[null,56,1191.83,null,null,null,null,56,1023,null,"",null,"","",null,null,null,null,null,null,80,80,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,80,1191.83,193565.12431796611,80.652135132485881,null,20607.550187875309,8.5864792449480465,null,null,1191.83,190710.99290330303,79.462913709709596,null,20607.550187875309,8.5864792449480465,null,null,1023,180044.72817712449,75.018636740468537,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,13520.396140842235,5.6334983920175974,null,20607.550187875309,8.5864792449480465]
[null,57,1191.83,null,null,null,null,57,1023,null,"",null,"","",null,null,null,null,null,null,81,81,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,81,1191.83,194756.9543179661,81.148730965819212,null,20607.550187875309,8.5864792449480465,null,null,1191.83,191902.82290330302,79.959509543042927,null,20607.550187875309,8.5864792449480465,null,null,1023,181067.72817712449,75.444886740468533,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,13689.226140842235,5.7038442253509309,null,20607.550187875309,8.5864792449480465]
[null,58,1191.83,null,null,null,null,58,1023,null,"",null,"","",null,null,null,null,null,null,82,82,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,82,1191.83,195948.78431796608,81.645326799152528,null,20607.550187875309,8.5864792449480465,null,null,1191.83,193094.65290330301,80.456105376376257,null,20607.550187875309,8.5864792449480465,null,null,1023,182090.72817712449,75.871136740468543,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,13858.056140842235,5.7741900586842645,null,20607.550187875309,8.5864792449480465]
[null,59,1191.83,null,null,null,null,59,1023,null,"",null,"","",null,null,null,null,null,null,83,83,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,83,1191.83,197140.61431796607,82.141922632485873,null,20607.550187875309,8.5864792449480465,null,null,1191.83,194286.482903303,80.952701209709588,null,20607.550187875309,8.5864792449480465,null,null,1023,183113.72817712449,76.297386740468539,null,0,0,null,null,0,2854.1314146630912,1.1892214227762881,null,0,0,null,null,168.82999999999993,14026.886140842234,5.8445358920175972,null,20607.550187875309,8.5864792449480465]
[null,60,1191.83,null,null,null,null,60,1023,null,"",null,"","",null,null,null,null,null,null,84,84,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,84,1191.83,{"$f":"IF(AI91>$K$21,0,AK90+AJ91)","v":198332.44431796606},82.638518465819189,{"$f":"SUM(AL80:AL91)","v":958.8868965898306},{"$f":"IF(AI91>$K$21,0,AN90+AP91)","v":20710.587938814686},8.5864792449480465,{"$f":"SUM(AO80:AO91)","v":103.03775093937658},null,1191.83,{"$f":"IF(AI91>$K$21,0,AS90+AR91)","v":195478.31290330298},81.449297043042904,{"$f":"SUM(AT80:AT91)","v":944.61623951651541},{"$f":"IF(AI91>$K$21,0,AV90+AX91)","v":20710.587938814686},8.5864792449480465,{"$f":"SUM(AW80:AW91)","v":103.03775093937658},null,1023,184136.72817712449,76.723636740468535,{"$f":"SUM(BB80:BB91)","v":892.55114088562243},{"$f":"IF(AI91>$K$21,0,BD90+BF91)","v":0},0,{"$f":"SUM(BE80:BE91)","v":0},null,0,2854.1314146630912,1.1892214227762881,{"$f":"SUM(BJ80:BJ91)","v":14.27065707331546},{"$f":"IF(AI91>$K$21,0,BL90+BN91)","v":0},0,{"$f":"SUM(BM80:BM91)","v":0},null,168.82999999999993,14195.716140842234,5.9148817253509307,{"$f":"SUM(BR80:BR91)","v":66.335755704211181},{"$f":"IF(AI91>$K$21,0,BT90+BV91)","v":20710.587938814686},8.5864792449480465,{"$f":"SUM(BU80:BU91)","v":103.03775093937658}]
[null,61,1191.83,null,null,null,null,61,1023,null,"",null,"","",null,null,null,null,null,null,85,85,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,85,1191.83,{"$f":"IF(AI92>$K$21,0,AK91+AJ92+AM91)","v":200483.16121455588},83.534650506064949,null,20710.587938814686,8.6294116411727853,null,null,1191.83,{"$f":"IF(AI92>$K$21,0,AS91+AR92+AU91)","v":197614.75914281947},82.339482976174779,null,{"$f":"IF(AI92>$K$21,0,AV91)","v":20710.587938814686},8.6294116411727853,null,null,1023,{"$f":"IF(AI92>$K$21,0,BA91+AZ92+BC91)","v":186052.27931801011},77.521783049170878,null,{"$f":"IF(AI92>$K$21,0,BD91)","v":0},0,null,null,0,{"$f":"IF(AI92>$K$21,0,BI91+BH92+BK91)","v":2868.4020717364065},1.1951675298901694,null,{"$f":"IF(AI92>$K$21,0,BL91)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI92>$K$21,0,BQ91+BP92+BS91)","v":14430.881896546445},6.0128674568943525,null,{"$f":"IF(AI92>$K$21,0,BT91)","v":20710.587938814686},8.6294116411727853]
[null,62,1191.83,null,null,null,null,62,1023,null,"",null,"","",null,null,null,null,null,null,86,86,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,86,1191.83,{"$f":"AK92+AJ93","v":201674.99121455586},84.03124633939828,null,20710.587938814686,8.6294116411727853,null,null,1191.83,{"$f":"IF(AI93>$K$21,0,AS92+AR93)","v":198806.58914281946},82.836078809508109,null,20710.587938814686,8.6294116411727853,null,null,1023,187075.27931801011,77.948033049170888,null,0,0,null,null,0,2868.4020717364065,1.1951675298901694,null,0,0,null,null,168.82999999999993,14599.711896546445,6.0832132902276861,null,20710.587938814686,8.6294116411727853]
[null,63,1191.83,null,null,null,null,63,1023,null,"",null,"","",null,null,null,null,null,null,87,87,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,87,1191.83,202866.82121455585,84.52784217273161,null,20710.587938814686,8.6294116411727853,null,null,1191.83,199998.41914281945,83.33267464284144,null,20710.587938814686,8.6294116411727853,null,null,1023,188098.27931801011,78.374283049170884,null,0,0,null,null,0,2868.4020717364065,1.1951675298901694,null,0,0,null,null,168.82999999999993,14768.541896546445,6.1535591235610196,null,20710.587938814686,8.6294116411727853]
[null,64,1191.83,null,null,null,null,64,1023,null,"",null,"","",null,null,null,null,null,null,88,88,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,88,1191.83,204058.65121455584,85.024438006064926,null,20710.587938814686,8.6294116411727853,null,null,1191.83,201190.24914281943,83.82927047617477,null,20710.587938814686,{"$f":"IF(AI95>$K$21,0,AV94*$E$20/12)","v":8.6294116411727853},null,null,1023,{"$f":"IF(AI95>$K$21,0,BA94+AZ95)","v":189121.27931801011},78.80053304917088,null,0,{"$f":"IF(AI95>$K$21,0,BD94*$E$20/12)","v":0},null,null,0,{"$f":"IF(V95>$K$21,0,BI94+BH95)","v":2868.4020717364065},1.1951675298901694,null,0,{"$f":"IF(AI95>$K$21,0,BL94*$E$20/12)","v":0},null,null,168.82999999999993,{"$f":"IF(AI95>$K$21,0,BQ94+BP95)","v":14937.371896546445},6.2239049568943523,null,20710.587938814686,8.6294116411727853]
[null,65,1191.83,null,null,null,null,65,1023,null,"",null,"","",null,null,null,null,null,null,89,89,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,89,1191.83,205250.48121455582,85.521033839398271,null,20710.587938814686,8.6294116411727853,null,null,1191.83,202382.07914281942,84.3258663095081,null,20710.587938814686,8.6294116411727853,null,null,1023,190144.27931801011,79.226783049170891,null,0,0,null,null,0,2868.4020717364065,1.1951675298901694,null,0,0,null,null,168.82999999999993,15106.201896546445,6.2942507902276859,null,20710.587938814686,8.6294116411727853]
[null,66,1191.83,null,null,null,null,66,1023,null,"",null,"","",null,null,null,null,null,null,90,90,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,90,1191.83,206442.31121455581,86.017629672731587,null,20710.587938814686,8.6294116411727853,null,null,1191.83,203573.90914281941,84.822462142841417,null,20710.587938814686,8.6294116411727853,null,null,1023,191167.27931801011,79.653033049170887,null,0,0,null,null,0,2868.4020717364065,1.1951675298901694,null,0,0,null,null,168.82999999999993,15275.031896546445,6.3645966235610194,null,20710.587938814686,8.6294116411727853]
[null,67,{"$f":"IF(B98>$I$21,0,IF(AND(D98<>C97,D98<>0),D98,C97))","v":1191.83},null,null,null,null,67,{"$f":"IF(H98>$J$21,0,IF(AND(J98<>I97,J98<>0),J98,I97))","v":1023},null,"",null,"","",null,null,null,null,null,null,91,91,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,91,1191.83,207634.1412145558,86.514225506064918,null,20710.587938814686,8.6294116411727853,null,null,1191.83,204765.7391428194,85.319057976174747,null,20710.587938814686,8.6294116411727853,null,null,1023,192190.27931801011,80.079283049170883,null,0,0,null,null,0,2868.4020717364065,1.1951675298901694,null,0,0,null,null,168.82999999999993,15443.861896546445,6.4349424568943521,null,20710.587938814686,8.6294116411727853]
[null,68,1191.83,null,null,null,null,68,1023,null,"",null,"","",null,null,null,null,null,null,92,92,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,92,1191.83,208825.97121455579,87.010821339398248,null,20710.587938814686,8.6294116411727853,null,null,1191.83,205957.56914281938,85.815653809508078,null,20710.587938814686,8.6294116411727853,null,null,1023,193213.27931801011,80.505533049170879,null,0,0,null,null,0,2868.4020717364065,1.1951675298901694,null,0,0,null,null,168.82999999999993,15612.691896546445,6.5052882902276856,null,20710.587938814686,8.6294116411727853]
[null,69,1191.83,null,null,null,null,69,1023,null,"",null,"","",null,null,null,null,null,null,93,93,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,93,1191.83,210017.80121455577,87.507417172731564,null,20710.587938814686,8.6294116411727853,null,null,1191.83,207149.39914281937,86.312249642841394,null,20710.587938814686,8.6294116411727853,null,null,1023,194236.27931801011,80.931783049170875,null,0,0,null,null,0,2868.4020717364065,1.1951675298901694,null,0,0,null,null,168.82999999999993,15781.521896546445,6.5756341235610192,null,20710.587938814686,8.6294116411727853]
[null,70,1191.83,null,"\nATTENTION\nCet applicatif suppose que la totalité des fonds soit mise à disposition en une seule fois.\nAvec un investissement de type\"VEFA\" qui génère plusieurs déblocages de fonds successifs en fonction de l'avancement des travaux les résultats obtenus en valeurs absolues ne seront donc pax exacts.\nMais, s'agissant de comparer deux offres concurrentes, en valeurs relatives, l'orientation préconisée dudit résultat restera toujours fiable et pertinente.\n\n\n\n",null,null,70,1023,null,"",null,"","",null,null,null,null,null,null,94,94,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,94,1191.83,211209.63121455576,88.004013006064895,null,20710.587938814686,8.6294116411727853,null,null,1191.83,208341.22914281936,86.808845476174724,null,20710.587938814686,8.6294116411727853,null,null,1023,195259.27931801011,81.358033049170885,null,0,0,null,null,0,2868.4020717364065,1.1951675298901694,null,0,0,null,null,168.82999999999993,15950.351896546445,6.6459799568943518,null,20710.587938814686,8.6294116411727853]
[null,71,1191.83,null,null,null,null,71,1023,null,"",null,"","",null,null,null,null,null,null,95,95,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,95,1191.83,212401.46121455575,88.500608839398225,null,20710.587938814686,8.6294116411727853,null,null,1191.83,209533.05914281934,87.305441309508069,null,20710.587938814686,8.6294116411727853,null,null,1023,196282.27931801011,81.784283049170881,null,0,0,null,null,0,2868.4020717364065,1.1951675298901694,null,0,0,null,null,168.82999999999993,16119.181896546444,6.7163257902276854,null,20710.587938814686,8.6294116411727853]
[null,72,1191.83,null,null,null,null,72,1023,null,"",null,"","",null,null,null,null,null,null,96,96,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,96,1191.83,{"$f":"IF(AI103>$K$21,0,AK102+AJ103)","v":213593.29121455573},88.99720467273157,{"$f":"SUM(AL92:AL103)","v":1035.1911310727792},{"$f":"IF(AI103>$K$21,0,AN102+AP103)","v":20814.140878508759},8.6294116411727853,{"$f":"SUM(AO92:AO103)","v":103.5529396940734},null,1191.83,{"$f":"IF(AI103>$K$21,0,AS102+AR103)","v":210724.88914281933},87.802037142841399,{"$f":"SUM(AT92:AT103)","v":1020.849120714097},{"$f":"IF(AI103>$K$21,0,AV102+AX103)","v":20814.140878508759},8.6294116411727853,{"$f":"SUM(AW92:AW103)","v":103.5529396940734},null,1023,197305.27931801011,82.210533049170877,{"$f":"SUM(BB92:BB103)","v":958.39389659005064},{"$f":"IF(AI103>$K$21,0,BD102+BF103)","v":0},0,{"$f":"SUM(BE92:BE103)","v":0},null,0,2868.4020717364065,1.1951675298901694,{"$f":"SUM(BJ92:BJ103)","v":14.34201035868203},{"$f":"IF(AI103>$K$21,0,BL102+BN103)","v":0},0,{"$f":"SUM(BM92:BM103)","v":0},null,168.82999999999993,16288.011896546444,6.7866716235610189,{"$f":"SUM(BR92:BR103)","v":76.797234482732222},{"$f":"IF(AI103>$K$21,0,BT102+BV103)","v":20814.140878508759},8.6294116411727853,{"$f":"SUM(BU92:BU103)","v":103.5529396940734}]
[null,73,1191.83,null,null,null,null,73,1023,null,"",null,"","",null,null,null,null,null,null,97,97,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,97,1191.83,{"$f":"IF(AI104>$K$21,0,AK103+AJ104+AM103)","v":215820.31234562851},89.925130144011874,null,20814.140878508759,8.6725586993786496,null,null,1191.83,{"$f":"IF(AI104>$K$21,0,AS103+AR104+AU103)","v":212937.56826353341},88.723986776472259,null,{"$f":"IF(AI104>$K$21,0,AV103)","v":20814.140878508759},8.6725586993786496,null,null,1023,{"$f":"IF(AI104>$K$21,0,BA103+AZ104+BC103)","v":199286.67321460016},83.036113839416728,null,{"$f":"IF(AI104>$K$21,0,BD103)","v":0},0,null,null,0,{"$f":"IF(AI104>$K$21,0,BI103+BH104+BK103)","v":2882.7440820950883},1.2011433675396201,null,{"$f":"IF(AI104>$K$21,0,BL103)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI104>$K$21,0,BQ103+BP104+BS103)","v":16533.639131029176},6.88901630459549,null,{"$f":"IF(AI104>$K$21,0,BT103)","v":20814.140878508759},8.6725586993786496]
[null,74,1191.83,null,null,null,null,74,1023,null,"",null,"","",null,null,null,null,null,null,98,98,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,98,1191.83,{"$f":"AK104+AJ105","v":217012.1423456285},90.421725977345204,null,20814.140878508759,8.6725586993786496,null,null,1191.83,{"$f":"IF(AI105>$K$21,0,AS104+AR105)","v":214129.3982635334},89.220582609805589,null,20814.140878508759,8.6725586993786496,null,null,1023,200309.67321460016,83.462363839416739,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,16702.469131029175,6.9593621379288235,null,20814.140878508759,8.6725586993786496]
[null,75,1191.83,null,null,null,null,75,1023,null,"",null,"","",null,null,null,null,null,null,99,99,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,99,1191.83,218203.97234562848,90.918321810678535,null,20814.140878508759,8.6725586993786496,null,null,1191.83,215321.22826353338,89.717178443138906,null,20814.140878508759,8.6725586993786496,null,null,1023,201332.67321460016,83.888613839416735,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,16871.299131029176,7.0297079712621562,null,20814.140878508759,8.6725586993786496]
[null,76,1191.83,null,null,null,null,76,1023,null,"",null,"","",null,null,null,null,null,null,100,100,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,100,1191.83,219395.80234562847,91.414917644011879,null,20814.140878508759,8.6725586993786496,null,null,1191.83,216513.05826353337,90.213774276472236,null,20814.140878508759,8.6725586993786496,null,null,1023,202355.67321460016,84.314863839416731,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,17040.129131029178,7.1000538045954906,null,20814.140878508759,8.6725586993786496]
[null,77,1191.83,null,null,null,null,77,1023,null,"",null,"","",null,null,null,null,null,null,101,101,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,101,1191.83,220587.63234562846,91.911513477345196,null,20814.140878508759,8.6725586993786496,null,null,1191.83,217704.88826353336,90.710370109805567,null,20814.140878508759,8.6725586993786496,null,null,1023,203378.67321460016,84.741113839416741,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,17208.95913102918,7.1703996379288251,null,20814.140878508759,8.6725586993786496]
[null,78,1191.83,null,null,null,null,78,1023,null,"",null,"","",null,null,null,null,null,null,102,102,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,102,1191.83,221779.46234562845,92.408109310678526,null,20814.140878508759,8.6725586993786496,null,null,1191.83,218896.71826353334,91.206965943138883,null,20814.140878508759,8.6725586993786496,null,null,1023,204401.67321460016,85.167363839416737,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,17377.789131029182,7.2407454712621586,null,20814.140878508759,8.6725586993786496]
[null,79,1191.83,null,null,null,null,79,1023,null,"",null,"","",null,null,null,null,null,null,103,103,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,103,1191.83,222971.29234562843,92.904705144011857,null,20814.140878508759,8.6725586993786496,null,null,1191.83,220088.54826353333,91.703561776472228,null,20814.140878508759,8.6725586993786496,null,null,1023,205424.67321460016,85.593613839416733,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,17546.619131029183,7.3110913045954931,null,20814.140878508759,8.6725586993786496]
[null,80,1191.83,null,null,null,null,80,1023,null,"",null,"","",null,null,null,null,null,null,104,104,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,104,1191.83,224163.12234562842,93.401300977345173,null,20814.140878508759,8.6725586993786496,null,null,1191.83,221280.37826353332,92.200157609805558,null,20814.140878508759,8.6725586993786496,null,null,1023,206447.67321460016,86.019863839416743,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,17715.449131029185,7.3814371379288275,null,20814.140878508759,8.6725586993786496]
[null,81,1191.83,null,null,null,null,81,1023,null,"",null,"","",null,null,null,null,null,null,105,105,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,105,1191.83,225354.95234562841,93.897896810678503,null,20814.140878508759,8.6725586993786496,null,null,1191.83,222472.20826353331,92.696753443138888,null,20814.140878508759,8.6725586993786496,null,null,1023,207470.67321460016,86.446113839416739,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,17884.279131029187,7.451782971262161,null,20814.140878508759,8.6725586993786496]
[null,82,1191.83,null,null,null,null,82,1023,null,"",null,"","",null,null,null,null,null,null,106,106,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,106,1191.83,226546.78234562839,94.394492644011834,null,20814.140878508759,8.6725586993786496,null,null,1191.83,223664.03826353329,93.193349276472205,null,20814.140878508759,8.6725586993786496,null,null,1023,208493.67321460016,86.872363839416735,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,18053.109131029189,7.5221288045954955,null,20814.140878508759,8.6725586993786496]
[null,83,1191.83,null,null,null,null,83,1023,null,"",null,"","",null,null,null,null,null,null,107,107,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,107,1191.83,227738.61234562838,94.89108847734515,null,20814.140878508759,8.6725586993786496,null,null,1191.83,224855.86826353328,93.689945109805535,null,20814.140878508759,8.6725586993786496,null,null,1023,209516.67321460016,87.298613839416745,null,0,0,null,null,0,2882.7440820950883,1.2011433675396201,null,0,0,null,null,168.82999999999993,18221.93913102919,7.5924746379288299,null,20814.140878508759,8.6725586993786496]
[null,84,1191.83,null,"\nATTENTION\n\nSi vous avez plus de deux offres de prêts à comparer, à chaque simulation il suffit de conserver la plus intéressante et de remplacer celle qui est la plus chère par une nouvelle à comparer….et ainsi de suite.\nIn fine vous obtiendrez le plan de financement financièrement le plus intéressant.",null,null,84,1023,null,"",null,"","",null,null,null,null,null,null,108,108,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,108,1191.83,{"$f":"IF(AI115>$K$21,0,AK114+AJ115)","v":228930.44234562837},95.38768431067848,{"$f":"SUM(AL104:AL115)","v":1111.8768867281422},{"$f":"IF(AI115>$K$21,0,AN114+AP115)","v":20918.211582901302},8.6725586993786496,{"$f":"SUM(AO104:AO115)","v":104.07070439254382},null,1191.83,{"$f":"IF(AI115>$K$21,0,AS114+AR115)","v":226047.69826353327},94.186540943138866,{"$f":"SUM(AT104:AT115)","v":1097.4631663176667},{"$f":"IF(AI115>$K$21,0,AV114+AX115)","v":20918.211582901302},8.6725586993786496,{"$f":"SUM(AW104:AW115)","v":104.07070439254382},null,1023,210539.67321460016,87.724863839416741,{"$f":"SUM(BB104:BB115)","v":1024.5658660730007},{"$f":"IF(AI115>$K$21,0,BD114+BF115)","v":0},0,{"$f":"SUM(BE104:BE115)","v":0},null,0,2882.7440820950883,1.2011433675396201,{"$f":"SUM(BJ104:BJ115)","v":14.413720410475442},{"$f":"IF(AI115>$K$21,0,BL114+BN115)","v":0},0,{"$f":"SUM(BM104:BM115)","v":0},null,168.82999999999993,18390.769131029192,7.6628204712621644,{"$f":"SUM(BR104:BR115)","v":87.31102065514591},{"$f":"IF(AI115>$K$21,0,BT114+BV115)","v":20918.211582901302},8.6725586993786496,{"$f":"SUM(BU104:BU115)","v":104.07070439254382}]
[null,85,1191.83,null,null,null,null,85,1023,null,"",null,"","",null,null,null,null,null,null,109,109,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,109,1191.83,{"$f":"IF(AI116>$K$21,0,AK115+AJ116+AM115)","v":231234.14923235649},96.347562180148543,null,20918.211582901302,8.7159214928755429,null,null,1191.83,{"$f":"IF(AI116>$K$21,0,AS115+AR116+AU115)","v":228336.99142985092},95.140413095771223,null,{"$f":"IF(AI116>$K$21,0,AV115)","v":20918.211582901302},8.7159214928755429,null,null,1023,{"$f":"IF(AI116>$K$21,0,BA115+AZ116+BC115)","v":212587.23908067317},88.57801628361382,null,{"$f":"IF(AI116>$K$21,0,BD115)","v":0},0,null,null,0,{"$f":"IF(AI116>$K$21,0,BI115+BH116+BK115)","v":2897.1578025055637},1.2071490843773183,null,{"$f":"IF(AI116>$K$21,0,BL115)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI116>$K$21,0,BQ115+BP116+BS115)","v":18646.91015168434},7.769545896535142,null,{"$f":"IF(AI116>$K$21,0,BT115)","v":20918.211582901302},8.7159214928755429]
[null,86,1191.83,null,null,null,null,86,1023,null,"",null,"","",null,null,null,null,null,null,110,110,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,110,1191.83,{"$f":"AK116+AJ117","v":232425.97923235648},96.844158013481874,null,20918.211582901302,8.7159214928755429,null,null,1191.83,{"$f":"IF(AI117>$K$21,0,AS116+AR117)","v":229528.82142985091},95.637008929104539,null,20918.211582901302,8.7159214928755429,null,null,1023,213610.23908067317,89.004266283613831,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,18815.740151684338,7.8398917298684738,null,20918.211582901302,8.7159214928755429]
[null,87,1191.83,null,null,null,null,87,1023,null,"",null,"","",null,null,null,null,null,null,111,111,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,111,1191.83,233617.80923235646,97.34075384681519,null,20918.211582901302,8.7159214928755429,null,null,1191.83,230720.6514298509,96.133604762437869,null,20918.211582901302,8.7159214928755429,null,null,1023,214633.23908067317,89.430516283613827,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,18984.57015168434,7.9102375632018083,null,20918.211582901302,8.7159214928755429]
[null,88,1191.83,null,null,null,null,88,1023,null,"",null,"","",null,null,null,null,null,null,112,112,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,112,1191.83,234809.63923235645,97.83734968014852,null,20918.211582901302,8.7159214928755429,null,null,1191.83,231912.48142985089,96.630200595771214,null,20918.211582901302,8.7159214928755429,null,null,1023,215656.23908067317,89.856766283613823,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,19153.400151684342,7.9805833965351427,null,20918.211582901302,8.7159214928755429]
[null,89,1191.83,null,null,null,null,89,1023,null,"",null,"","",null,null,null,null,null,null,113,113,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,113,1191.83,236001.46923235644,98.333945513481851,null,20918.211582901302,8.7159214928755429,null,null,1191.83,233104.31142985087,97.126796429104544,null,20918.211582901302,8.7159214928755429,null,null,1023,216679.23908067317,90.283016283613833,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,19322.230151684344,8.0509292298684763,null,20918.211582901302,8.7159214928755429]
[null,90,1191.83,null,null,null,null,90,1023,null,"",null,{"$f":"IF(AND($J$9>0,H121=($J$24+1),I121>=J120),\"ERREUR ECHEANCE\",IF(AND($J$9>0,H121=$J$24),\"Échéance Prêt relais\",\"\"))","v":""},{"$f":"IF(OR(H121=$I$24+1,H121=$J$24+1),\"Renseigner de nouveau l'échéance totale des prêts amortissables toutes assurances comprises\",IF(OR(K121<>\"\",M121<>\"\"),\"Échéance à saisir = celle du prêt amortissable avec ADI + capital prêt relais + intérêts concernés\",\"\"))","v":""},null,null,null,null,null,null,114,114,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,114,1191.83,237193.29923235642,98.830541346815167,null,20918.211582901302,8.7159214928755429,null,null,1191.83,234296.14142985086,97.623392262437861,null,20918.211582901302,8.7159214928755429,null,null,1023,217702.23908067317,90.709266283613829,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,19491.060151684345,8.1212750632018107,null,20918.211582901302,8.7159214928755429]
[null,91,1191.83,null,null,null,null,91,1023,null,{"$f":"IF(AND($I$9>0,B122=($I$24+1),C122>=D121),\"ERREUR ECHEANCE\",IF(AND($I$9>0,H122=$I$24),\"Échéance Prêt relais\",\"\"))","v":""},null,"","",null,null,null,null,null,null,115,115,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,115,1191.83,238385.12923235641,99.327137180148512,null,20918.211582901302,8.7159214928755429,null,null,1191.83,235487.97142985085,98.119988095771191,null,20918.211582901302,8.7159214928755429,null,null,1023,218725.23908067317,91.135516283613825,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,19659.890151684347,8.1916208965351451,null,20918.211582901302,8.7159214928755429]
[null,92,1191.83,null,null,null,null,92,1023,null,"",null,"","",null,null,null,null,null,null,116,116,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,116,1191.83,239576.9592323564,99.823733013481842,null,20918.211582901302,8.7159214928755429,null,null,1191.83,236679.80142985084,98.616583929104522,null,20918.211582901302,8.7159214928755429,null,null,1023,219748.23908067317,91.561766283613835,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,19828.720151684349,8.2619667298684778,null,20918.211582901302,8.7159214928755429]
[null,93,1191.83,null,null,null,null,93,1023,null,"",null,"","",null,null,null,null,null,null,117,117,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,117,1191.83,240768.78923235639,100.32032884681517,null,20918.211582901302,8.7159214928755429,null,null,1191.83,237871.63142985082,99.113179762437838,null,20918.211582901302,8.7159214928755429,null,null,1023,220771.23908067317,91.988016283613831,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,19997.550151684351,8.3323125632018122,null,20918.211582901302,8.7159214928755429]
[null,94,1191.83,null,null,null,null,94,1023,null,"",null,"","",null,null,null,null,null,null,118,118,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,118,1191.83,241960.61923235637,100.81692468014849,null,20918.211582901302,8.7159214928755429,null,null,1191.83,239063.46142985081,99.609775595771168,null,20918.211582901302,8.7159214928755429,null,null,1023,221794.23908067317,92.414266283613827,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,20166.380151684352,8.4026583965351467,null,20918.211582901302,8.7159214928755429]
[null,95,1191.83,null,null,null,null,95,1023,null,"",null,"","",null,null,null,null,null,null,119,119,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,119,1191.83,243152.44923235636,101.31352051348182,null,20918.211582901302,8.7159214928755429,null,null,1191.83,240255.2914298508,100.1063714291045,null,20918.211582901302,8.7159214928755429,null,null,1023,222817.23908067317,92.840516283613837,null,0,0,null,null,0,2897.1578025055637,1.2071490843773183,null,0,0,null,null,168.82999999999993,20335.210151684354,8.4730042298684811,null,20918.211582901302,8.7159214928755429]
[null,96,1191.83,null,null,null,null,96,1023,null,"",null,"","",null,null,null,null,null,null,120,120,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,120,1191.83,{"$f":"IF(AI127>$K$21,0,AK126+AJ127)","v":244344.27923235635},101.81011634681515,{"$f":"SUM(AL116:AL127)","v":1188.9460711617824},{"$f":"IF(AI127>$K$21,0,AN126+AP127)","v":21022.802640815808},8.7159214928755429,{"$f":"SUM(AO116:AO127)","v":104.59105791450649},null,1191.83,{"$f":"IF(AI127>$K$21,0,AS126+AR127)","v":241447.12142985078},100.60296726243782,{"$f":"SUM(AT116:AT127)","v":1174.4602821492545},{"$f":"IF(AI127>$K$21,0,AV126+AX127)","v":21022.802640815808},8.7159214928755429,{"$f":"SUM(AW116:AW127)","v":104.59105791450649},null,1023,223840.23908067317,93.266766283613819,{"$f":"SUM(BB116:BB127)","v":1091.0686954033661},{"$f":"IF(AI127>$K$21,0,BD126+BF127)","v":0},0,{"$f":"SUM(BE116:BE127)","v":0},null,0,2897.1578025055637,1.2071490843773183,{"$f":"SUM(BJ116:BJ127)","v":14.485789012527823},{"$f":"IF(AI127>$K$21,0,BL126+BN127)","v":0},0,{"$f":"SUM(BM116:BM127)","v":0},null,168.82999999999993,20504.040151684356,8.5433500632018156,{"$f":"SUM(BR116:BR127)","v":97.877375758421721},{"$f":"IF(AI127>$K$21,0,BT126+BV127)","v":21022.802640815808},8.7159214928755429,{"$f":"SUM(BU116:BU127)","v":104.59105791450649}]
[null,97,1191.83,null,null,null,null,97,1023,null,"",null,"","",null,null,null,null,null,null,121,121,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,121,1191.83,{"$f":"IF(AI128>$K$21,0,AK127+AJ128+AM127)","v":246725.05530351811},102.80210637646587,null,21022.802640815808,8.7595011003399197,null,null,1191.83,{"$f":"IF(AI128>$K$21,0,AS127+AR128+AU127)","v":243813.41171200003},101.58892154666667,null,{"$f":"IF(AI128>$K$21,0,AV127)","v":21022.802640815808},8.7595011003399197,null,null,1023,{"$f":"IF(AI128>$K$21,0,BA127+AZ128+BC127)","v":225954.30777607654},94.147628240031892,null,{"$f":"IF(AI128>$K$21,0,BD127)","v":0},0,null,null,0,{"$f":"IF(AI128>$K$21,0,BI127+BH128+BK127)","v":2911.6435915180914},1.2131848297992047,null,{"$f":"IF(AI128>$K$21,0,BL127)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI128>$K$21,0,BQ127+BP128+BS127)","v":20770.747527442778},8.6544781364344914,null,{"$f":"IF(AI128>$K$21,0,BT127)","v":21022.802640815808},8.7595011003399197]
[null,98,1191.83,null,null,null,null,98,1023,null,"",null,"","",null,null,null,null,null,null,122,122,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,122,1191.83,{"$f":"AK128+AJ129","v":247916.88530351809},103.29870220979922,null,21022.802640815808,8.7595011003399197,null,null,1191.83,{"$f":"IF(AI129>$K$21,0,AS128+AR129)","v":245005.24171200002},102.08551738000001,null,21022.802640815808,8.7595011003399197,null,null,1023,226977.30777607654,94.573878240031888,null,0,0,null,null,0,2911.6435915180914,1.2131848297992047,null,0,0,null,null,168.82999999999993,20939.57752744278,8.724823969767824,null,21022.802640815808,8.7595011003399197]
[null,99,1191.83,null,null,null,null,99,1023,null,"",null,"","",null,null,null,null,null,null,123,123,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,123,1191.83,249108.71530351808,103.79529804313255,null,21022.802640815808,8.7595011003399197,null,null,1191.83,246197.071712,102.58211321333334,null,21022.802640815808,8.7595011003399197,null,null,1023,228000.30777607654,95.000128240031884,null,0,0,null,null,0,2911.6435915180914,1.2131848297992047,null,0,0,null,null,168.82999999999993,21108.407527442781,8.7951698031011585,null,21022.802640815808,8.7595011003399197]
[null,100,1191.83,null,null,null,null,100,1023,null,"",null,"","",null,null,null,null,null,null,124,124,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,124,1191.83,250300.54530351807,104.29189387646586,null,21022.802640815808,{"$f":"IF(AI131>$K$21,0,AN130*$E$20/12)","v":8.7595011003399197},null,null,1191.83,247388.90171199999,103.07870904666667,null,21022.802640815808,8.7595011003399197,null,null,1023,229023.30777607654,95.426378240031895,null,0,0,null,null,0,2911.6435915180914,1.2131848297992047,null,0,0,null,null,168.82999999999993,21277.237527442783,8.8655156364344929,null,21022.802640815808,8.7595011003399197]
[null,101,1191.83,null,null,null,null,101,1023,null,"",null,"","",null,null,null,null,null,null,125,125,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,125,1191.83,251492.37530351806,104.78848970979919,null,21022.802640815808,8.7595011003399197,null,null,1191.83,248580.73171199998,103.57530487999999,null,21022.802640815808,8.7595011003399197,null,null,1023,230046.30777607654,95.852628240031891,null,0,0,null,null,0,2911.6435915180914,1.2131848297992047,null,0,0,null,null,168.82999999999993,21446.067527442785,8.9358614697678274,null,21022.802640815808,8.7595011003399197]
[null,102,1191.83,null,null,null,null,102,1023,null,"",null,"","",null,null,null,null,null,null,126,126,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,126,1191.83,252684.20530351804,105.28508554313252,null,21022.802640815808,8.7595011003399197,null,null,1191.83,249772.56171199997,104.07190071333332,null,21022.802640815808,8.7595011003399197,null,null,1023,231069.30777607654,96.278878240031887,null,0,0,null,null,0,2911.6435915180914,1.2131848297992047,null,0,0,null,null,168.82999999999993,21614.897527442787,9.0062073031011618,null,21022.802640815808,8.7595011003399197]
[null,103,1191.83,null,null,null,null,103,1023,null,"",null,"","",null,null,null,null,null,null,127,127,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,127,1191.83,253876.03530351803,105.78168137646584,null,21022.802640815808,8.7595011003399197,null,null,1191.83,250964.39171199995,104.56849654666665,null,21022.802640815808,8.7595011003399197,null,null,1023,232092.30777607654,96.705128240031897,null,0,0,null,null,0,2911.6435915180914,1.2131848297992047,null,0,0,null,null,168.82999999999993,21783.727527442788,9.0765531364344962,null,21022.802640815808,8.7595011003399197]
[null,104,1191.83,null,null,null,null,104,1023,null,"",null,"","",null,null,null,null,null,null,128,128,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,128,1191.83,255067.86530351802,106.27827720979917,null,21022.802640815808,8.7595011003399197,null,null,1191.83,252156.22171199994,105.06509237999997,null,21022.802640815808,8.7595011003399197,null,null,1023,233115.30777607654,97.131378240031893,null,0,0,null,null,0,2911.6435915180914,1.2131848297992047,null,0,0,null,null,168.82999999999993,21952.55752744279,9.1468989697678289,null,21022.802640815808,8.7595011003399197]
[null,105,1191.83,null,null,null,null,105,1023,null,"",null,"","",null,null,null,null,null,null,129,129,{"$f":"C160","v":1191.83},null,{"$f":"-W136","v":-1191.83},null,null,null,{"$f":"I160","v":1023},null,{"$f":"-AC136","v":-1023},null,null,null,129,1191.83,256259.695303518,{"$f":"AK136*$E$20/12","v":106.7748730431325},null,21022.802640815808,8.7595011003399197,null,null,{"$f":"W136","v":1191.83},253348.05171199993,{"$f":"AS136*$E$20/12","v":105.5616882133333},null,21022.802640815808,8.7595011003399197,null,null,{"$f":"AC136","v":1023},234138.30777607654,{"$f":"BA136*$E$20/12","v":97.557628240031889},null,0,0,null,null,{"$f":"AJ136-W136","v":0},2911.6435915180914,{"$f":"BI136*$E$20/12","v":1.2131848297992047},null,0,0,null,null,{"$f":"AJ136-AC136","v":168.82999999999993},22121.387527442792,{"$f":"BQ136*$E$20/12","v":9.2172448031011633},null,21022.802640815808,8.7595011003399197]
[null,106,1191.83,null,null,null,null,106,1023,null,"",null,"","",null,null,null,null,null,null,130,130,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,130,{"$f":"IF(AI137>$K$21,0,IF(AC137>W137,AC137,W137))","v":1191.83},257451.52530351799,107.27146887646585,null,{"$f":"IF(AI137>$K$21,0,AN136)","v":21022.802640815808},8.7595011003399197,null,null,1191.83,254539.88171199991,106.05828404666664,null,21022.802640815808,8.7595011003399197,null,null,1023,235161.30777607654,97.983878240031899,null,0,0,null,null,0,2911.6435915180914,1.2131848297992047,null,0,0,null,null,168.82999999999993,22290.217527442794,9.2875906364344978,null,21022.802640815808,{"$f":"IF(AI137>$K$21,0,BT136*$E$20/12)","v":8.7595011003399197}]
[null,107,1191.83,null,null,null,null,107,1023,null,"",null,"","",null,null,null,null,null,null,131,131,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,131,1191.83,258643.35530351798,107.76806470979916,null,21022.802640815808,8.7595011003399197,null,null,1191.83,255731.7117119999,106.55487987999997,null,21022.802640815808,8.7595011003399197,null,null,1023,236184.30777607654,98.410128240031895,null,0,0,null,null,0,2911.6435915180914,1.2131848297992047,null,0,0,null,null,168.82999999999993,22459.047527442795,9.3579364697678304,null,21022.802640815808,8.7595011003399197]
[null,108,1191.83,null,null,null,null,108,1023,null,"",null,"","",null,null,null,null,null,null,132,132,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,132,1191.83,{"$f":"IF(AI139>$K$21,0,AK138+AJ139)","v":259835.18530351797},108.26466054313249,{"$f":"SUM(AL128:AL139)","v":1266.4006015175901},{"$f":"IF(AI139>$K$21,0,AN138+AP139)","v":21127.916654019886},8.7595011003399197,{"$f":"SUM(AO128:AO139)","v":105.11401320407903},null,1191.83,{"$f":"IF(AI139>$K$21,0,AS138+AR139)","v":256923.54171199989},107.05147571333329,{"$f":"SUM(AT128:AT139)","v":1251.8423835599999},{"$f":"IF(AI139>$K$21,0,AV138+AX139)","v":21127.916654019886},8.7595011003399197,{"$f":"SUM(AW128:AW139)","v":105.11401320407903},null,1023,237207.30777607654,98.836378240031891,{"$f":"SUM(BB128:BB139)","v":1157.9040388803828},{"$f":"IF(AI139>$K$21,0,BD138+BF139)","v":0},0,{"$f":"SUM(BE128:BE139)","v":0},null,0,2911.6435915180914,1.2131848297992047,{"$f":"SUM(BJ128:BJ139)","v":14.558217957590459},{"$f":"IF(AI139>$K$21,0,BL138+BN139)","v":0},0,{"$f":"SUM(BM128:BM139)","v":0},null,168.82999999999993,22627.877527442797,9.4282823031011649,{"$f":"SUM(BR128:BR139)","v":108.49656263721397},{"$f":"IF(AI139>$K$21,0,BT138+BV139)","v":21127.916654019886},8.7595011003399197,{"$f":"SUM(BU128:BU139)","v":105.11401320407903}]
[null,109,1191.83,null,null,null,null,109,1023,null,"",null,"","",null,null,null,null,null,null,133,133,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,133,1191.83,{"$f":"IF(AI140>$K$21,0,AK139+AJ140+AM139)","v":262293.41590503557},109.28892329376482,null,21127.916654019886,8.8032986058416203,null,null,1191.83,{"$f":"IF(AI140>$K$21,0,AS139+AR140+AU139)","v":259367.21409555987},108.06967253981662,null,{"$f":"IF(AI140>$K$21,0,AV139)","v":21127.916654019886},8.8032986058416203,null,null,1023,{"$f":"IF(AI140>$K$21,0,BA139+AZ140+BC139)","v":239388.21181495691},99.745088256232052,null,{"$f":"IF(AI140>$K$21,0,BD139)","v":0},0,null,null,0,{"$f":"IF(AI140>$K$21,0,BI139+BH140+BK139)","v":2926.2018094756818},1.2192507539482007,null,{"$f":"IF(AI140>$K$21,0,BL139)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI140>$K$21,0,BQ139+BP140+BS139)","v":22905.204090080013},9.5438350375333396,null,{"$f":"IF(AI140>$K$21,0,BT139)","v":21127.916654019886},8.8032986058416203]
[null,110,1191.83,null,null,null,null,110,1023,null,"",null,"","",null,null,null,null,null,null,134,134,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,134,1191.83,{"$f":"AK140+AJ141","v":263485.24590503558},109.78551912709815,null,21127.916654019886,8.8032986058416203,null,null,1191.83,{"$f":"IF(AI141>$K$21,0,AS140+AR141)","v":260559.04409555986},108.56626837314995,null,21127.916654019886,8.8032986058416203,null,null,1023,240411.21181495691,100.17133825623205,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,23074.034090080015,9.6141808708666741,null,21127.916654019886,8.8032986058416203]
[null,111,1191.83,null,null,null,null,111,1023,null,"",null,"","",null,null,null,null,null,null,135,135,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,135,1191.83,264677.0759050356,110.2821149604315,null,21127.916654019886,8.8032986058416203,null,null,1191.83,261750.87409555985,109.06286420648327,null,21127.916654019886,8.8032986058416203,null,null,1023,241434.21181495691,100.59758825623204,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,23242.864090080016,9.6845267042000067,null,21127.916654019886,8.8032986058416203]
[null,112,1191.83,null,null,null,null,112,1023,null,"",null,"","",null,null,null,null,null,null,136,136,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,136,1191.83,265868.90590503562,110.77871079376484,null,21127.916654019886,8.8032986058416203,null,null,1191.83,262942.70409555983,109.5594600398166,null,21127.916654019886,8.8032986058416203,null,null,1023,242457.21181495691,101.02383825623205,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,23411.694090080018,9.7548725375333412,null,21127.916654019886,8.8032986058416203]
[null,113,1191.83,null,null,null,null,113,1023,null,"",null,"","",null,null,null,null,null,null,137,137,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,137,1191.83,267060.73590503563,111.27530662709819,null,21127.916654019886,8.8032986058416203,null,null,1191.83,264134.53409555985,110.05605587314994,null,21127.916654019886,8.8032986058416203,null,null,1023,243480.21181495691,101.45008825623205,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,23580.52409008002,9.8252183708666756,null,21127.916654019886,8.8032986058416203]
[null,114,1191.83,null,null,null,null,114,1023,null,"",null,"","",null,null,null,null,null,null,138,138,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,138,1191.83,268252.56590503565,111.77190246043152,null,21127.916654019886,8.8032986058416203,null,null,1191.83,265326.36409555987,110.55265170648329,null,21127.916654019886,8.8032986058416203,null,null,1023,244503.21181495691,101.87633825623205,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,23749.354090080022,9.8955642042000083,null,21127.916654019886,8.8032986058416203]
[null,115,1191.83,null,null,null,null,115,1023,null,"",null,"","",null,null,null,null,null,null,139,139,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,139,1191.83,269444.39590503566,112.26849829376486,null,21127.916654019886,8.8032986058416203,null,null,1191.83,266518.19409555988,111.04924753981662,null,21127.916654019886,8.8032986058416203,null,null,1023,245526.21181495691,102.30258825623206,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,23918.184090080023,9.9659100375333427,null,21127.916654019886,8.8032986058416203]
[null,116,1191.83,null,null,null,null,116,1023,null,"",null,"","",null,null,null,null,null,null,140,140,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,140,1191.83,270636.22590503568,112.76509412709821,null,21127.916654019886,8.8032986058416203,null,null,1191.83,267710.0240955599,111.54584337314996,null,21127.916654019886,8.8032986058416203,null,null,1023,246549.21181495691,102.72883825623205,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,24087.014090080025,10.036255870866677,null,21127.916654019886,8.8032986058416203]
[null,117,1191.83,null,null,null,null,117,1023,null,"",null,"","",null,null,null,null,null,null,141,141,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,141,1191.83,271828.0559050357,113.26168996043155,null,21127.916654019886,8.8032986058416203,null,null,1191.83,268901.85409555992,112.04243920648331,null,21127.916654019886,8.8032986058416203,null,null,1023,247572.21181495691,103.15508825623205,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,24255.844090080027,10.106601704200012,null,21127.916654019886,8.8032986058416203]
[null,118,1191.83,null,null,null,null,118,1023,null,"",null,"","",null,null,null,null,null,null,142,142,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,142,1191.83,273019.88590503571,113.75828579376487,null,21127.916654019886,8.8032986058416203,null,null,1191.83,270093.68409555993,112.53903503981665,null,21127.916654019886,8.8032986058416203,null,null,1023,248595.21181495691,103.58133825623206,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,24424.674090080029,10.176947537533346,null,21127.916654019886,8.8032986058416203]
[null,119,1191.83,null,null,null,null,119,1023,null,"",null,"","",null,null,null,null,null,null,143,143,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,143,1191.83,274211.71590503573,114.25488162709821,null,21127.916654019886,8.8032986058416203,null,null,1191.83,271285.51409555995,113.03563087314997,null,21127.916654019886,8.8032986058416203,null,null,1023,249618.21181495691,104.00758825623205,null,0,0,null,null,0,2926.2018094756818,1.2192507539482007,null,0,0,null,null,168.82999999999993,24593.50409008003,10.24729337086668,null,21127.916654019886,8.8032986058416203]
[null,120,1191.83,null,null,null,null,120,1023,null,"",null,"","",null,null,null,null,null,null,144,144,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,144,1191.83,{"$f":"IF(AI151>$K$21,0,AK150+AJ151)","v":275403.54590503575},114.75147746043156,{"$f":"SUM(AL140:AL151)","v":1344.2424045251782},{"$f":"IF(AI151>$K$21,0,AN150+AP151)","v":21233.556237289984},8.8032986058416203,{"$f":"SUM(AO140:AO151)","v":105.63958327009944},null,1191.83,{"$f":"IF(AI151>$K$21,0,AS150+AR151)","v":272477.34409555997},113.53222670648331,{"$f":"SUM(AT140:AT151)","v":1329.6113954777995},{"$f":"IF(AI151>$K$21,0,AV150+AX151)","v":21233.556237289984},8.8032986058416203,{"$f":"SUM(AW140:AW151)","v":105.63958327009944},null,1023,250641.21181495691,104.43383825623205,{"$f":"SUM(BB140:BB151)","v":1225.0735590747847},{"$f":"IF(AI151>$K$21,0,BD150+BF151)","v":0},0,{"$f":"SUM(BE140:BE151)","v":0},null,0,2926.2018094756818,1.2192507539482007,{"$f":"SUM(BJ140:BJ151)","v":14.631009047378408},{"$f":"IF(AI151>$K$21,0,BL150+BN151)","v":0},0,{"$f":"SUM(BM140:BM151)","v":0},null,168.82999999999993,24762.334090080032,10.317639204200013,{"$f":"SUM(BR140:BR151)","v":119.16884545040014},{"$f":"IF(AI151>$K$21,0,BT150+BV151)","v":21233.556237289984},8.8032986058416203,{"$f":"SUM(BU140:BU151)","v":105.63958327009944}]
[null,121,1191.83,null,null,null,null,121,1023,null,"",null,"","",null,null,null,null,null,null,145,145,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,145,1191.83,{"$f":"IF(AI152>$K$21,0,AK151+AJ152+AM151)","v":277939.61830956093},115.8081742956504,null,21233.556237289984,8.847315098870828,null,null,1191.83,{"$f":"IF(AI152>$K$21,0,AS151+AR152+AU151)","v":274998.78549103776},114.5828272879324,null,{"$f":"IF(AI152>$K$21,0,AV151)","v":21233.556237289984},8.847315098870828,null,null,1023,{"$f":"IF(AI152>$K$21,0,BA151+AZ152+BC151)","v":252889.28537403169},105.37053557251322,null,{"$f":"IF(AI152>$K$21,0,BD151)","v":0},0,null,null,0,{"$f":"IF(AI152>$K$21,0,BI151+BH152+BK151)","v":2940.8328185230603},1.2253470077179418,null,{"$f":"IF(AI152>$K$21,0,BL151)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI152>$K$21,0,BQ151+BP152+BS151)","v":25050.332935530434},10.437638723137681,null,{"$f":"IF(AI152>$K$21,0,BT151)","v":21233.556237289984},8.847315098870828]
[null,122,1191.83,null,null,null,null,122,1023,null,"",null,"","",null,null,null,null,null,null,146,146,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,146,1191.83,{"$f":"AK152+AJ153","v":279131.44830956095},116.30477012898372,null,21233.556237289984,8.847315098870828,null,null,1191.83,{"$f":"IF(AI153>$K$21,0,AS152+AR153)","v":276190.61549103778},115.07942312126575,null,21233.556237289984,8.847315098870828,null,null,1023,253912.28537403169,105.79678557251322,null,0,0,null,null,0,2940.8328185230603,1.2253470077179418,null,0,0,null,null,168.82999999999993,25219.162935530432,10.507984556471014,null,21233.556237289984,8.847315098870828]
[null,123,1191.83,null,null,null,null,123,1023,null,"",null,"","",null,null,null,null,null,null,147,147,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,147,1191.83,280323.27830956096,116.80136596231706,null,21233.556237289984,8.847315098870828,null,null,1191.83,277382.4454910378,115.57601895459908,null,21233.556237289984,8.847315098870828,null,null,1023,254935.28537403169,106.22303557251321,null,0,0,null,null,0,2940.8328185230603,1.2253470077179418,null,0,0,null,null,168.82999999999993,25387.992935530434,10.578330389804348,null,21233.556237289984,8.847315098870828]
[null,124,1191.83,null,null,null,null,124,1023,null,"",null,"","",null,null,null,null,null,null,148,148,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,148,1191.83,281515.10830956098,117.29796179565041,null,21233.556237289984,8.847315098870828,null,null,1191.83,278574.27549103781,116.07261478793242,null,21233.556237289984,8.847315098870828,null,null,1023,255958.28537403169,106.64928557251322,null,0,0,null,null,0,2940.8328185230603,1.2253470077179418,null,0,0,null,null,168.82999999999993,25556.822935530436,10.648676223137683,null,21233.556237289984,8.847315098870828]
[null,125,1191.83,null,null,null,null,125,1023,null,"",null,"","",null,null,null,null,null,null,149,149,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,149,1191.83,282706.938309561,117.79455762898375,null,21233.556237289984,8.847315098870828,null,null,1191.83,279766.10549103783,116.56921062126577,null,21233.556237289984,8.847315098870828,null,null,1023,256981.28537403169,107.0755355725132,null,0,0,null,null,0,2940.8328185230603,1.2253470077179418,null,0,0,null,null,168.82999999999993,25725.652935530437,10.719022056471017,null,21233.556237289984,8.847315098870828]
[null,126,1191.83,null,null,null,null,126,1023,null,"",null,"","",null,null,null,null,null,null,150,150,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,150,1191.83,283898.76830956101,118.29115346231708,null,21233.556237289984,8.847315098870828,null,null,1191.83,280957.93549103785,117.06580645459911,null,21233.556237289984,8.847315098870828,null,null,1023,258004.28537403169,107.5017855725132,null,0,0,null,null,0,2940.8328185230603,1.2253470077179418,null,0,0,null,null,168.82999999999993,25894.482935530439,10.789367889804351,null,21233.556237289984,8.847315098870828]
[null,127,1191.83,null,null,null,null,127,1023,null,"",null,"","",null,null,null,null,null,null,151,151,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,151,1191.83,285090.59830956103,118.78774929565043,null,21233.556237289984,8.847315098870828,null,null,1191.83,282149.76549103786,117.56240228793244,null,21233.556237289984,8.847315098870828,null,null,1023,259027.28537403169,107.9280355725132,null,0,0,null,null,0,2940.8328185230603,1.2253470077179418,null,0,0,null,null,168.82999999999993,26063.312935530441,10.859713723137682,null,21233.556237289984,8.847315098870828]
[null,128,1191.83,null,null,null,null,128,1023,null,"",null,"","",null,null,null,null,null,null,152,152,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,152,1191.83,286282.42830956104,119.28434512898377,null,21233.556237289984,8.847315098870828,null,null,1191.83,283341.59549103788,118.05899812126579,null,21233.556237289984,{"$f":"IF(AI159>$K$21,0,AV158*$E$20/12)","v":8.847315098870828},null,null,1023,{"$f":"IF(AI159>$K$21,0,BA158+AZ159)","v":260050.28537403169},108.35428557251321,null,0,{"$f":"IF(AI159>$K$21,0,BD158*$E$20/12)","v":0},null,null,0,{"$f":"IF(V159>$K$21,0,BI158+BH159)","v":2940.8328185230603},1.2253470077179418,null,0,{"$f":"IF(AI159>$K$21,0,BL158*$E$20/12)","v":0},null,null,168.82999999999993,{"$f":"IF(AI159>$K$21,0,BQ158+BP159)","v":26232.142935530443},10.930059556471017,null,21233.556237289984,8.847315098870828]
[null,129,1191.83,null,null,null,null,129,1023,null,"",null,"","",null,null,null,null,null,null,153,153,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,153,1191.83,287474.25830956106,119.78094096231712,null,21233.556237289984,8.847315098870828,null,null,1191.83,284533.42549103789,118.55559395459913,null,21233.556237289984,8.847315098870828,null,null,1023,261073.28537403169,108.7805355725132,null,0,0,null,null,0,2940.8328185230603,1.2253470077179418,null,0,0,null,null,168.82999999999993,26400.972935530444,11.000405389804351,null,21233.556237289984,8.847315098870828]
[null,130,1191.83,null,null,null,null,130,1023,null,"",null,"","",null,null,null,null,null,null,154,154,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,154,1191.83,288666.08830956108,120.27753679565045,null,21233.556237289984,8.847315098870828,null,null,1191.83,285725.25549103791,119.05218978793248,null,21233.556237289984,8.847315098870828,null,null,1023,262096.28537403169,109.2067855725132,null,0,0,null,null,0,2940.8328185230603,1.2253470077179418,null,0,0,null,null,168.82999999999993,26569.802935530446,11.070751223137686,null,21233.556237289984,8.847315098870828]
[null,131,{"$f":"IF(B162>$I$21,0,IF(AND(D162<>C161,D162<>0),D162,C161))","v":1191.83},null,null,null,null,131,{"$f":"IF(H162>$J$21,0,IF(AND(J162<>I161,J162<>0),J162,I161))","v":1023},null,"",null,"","",null,null,null,null,null,null,155,155,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,155,1191.83,289857.91830956109,120.77413262898379,null,21233.556237289984,8.847315098870828,null,null,1191.83,286917.08549103793,119.54878562126579,null,21233.556237289984,8.847315098870828,null,null,1023,263119.28537403169,109.63303557251321,null,0,0,null,null,0,2940.8328185230603,1.2253470077179418,null,0,0,null,null,168.82999999999993,26738.632935530448,11.14109705647102,null,21233.556237289984,8.847315098870828]
[null,132,1191.83,null,null,null,null,132,1023,null,"",null,"","",null,null,null,null,null,null,156,156,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,156,1191.83,{"$f":"IF(AI163>$K$21,0,AK162+AJ163)","v":291049.74830956111},121.27072846231714,{"$f":"SUM(AL152:AL163)","v":1422.4734165478051},{"$f":"IF(AI163>$K$21,0,AN162+AP163)","v":21339.724018476434},8.847315098870828,{"$f":"SUM(AO152:AO163)","v":106.16778118644991},null,1191.83,{"$f":"IF(AI163>$K$21,0,AS162+AR163)","v":288108.91549103794},120.04538145459914,{"$f":"SUM(AT152:AT163)","v":1407.7692524551894},{"$f":"IF(AI163>$K$21,0,AV162+AX163)","v":21339.724018476434},8.847315098870828,{"$f":"SUM(AW152:AW163)","v":106.16778118644991},null,1023,264142.28537403169,110.0592855725132,{"$f":"SUM(BB152:BB163)","v":1292.5789268701583},{"$f":"IF(AI163>$K$21,0,BD162+BF163)","v":0},0,{"$f":"SUM(BE152:BE163)","v":0},null,0,2940.8328185230603,1.2253470077179418,{"$f":"SUM(BJ152:BJ163)","v":14.704164092615299},{"$f":"IF(AI163>$K$21,0,BL162+BN163)","v":0},0,{"$f":"SUM(BM152:BM163)","v":0},null,168.82999999999993,26907.46293553045,11.211442889804355,{"$f":"SUM(BR152:BR163)","v":129.89448967765225},{"$f":"IF(AI163>$K$21,0,BT162+BV163)","v":21339.724018476434},8.847315098870828,{"$f":"SUM(BU152:BU163)","v":106.16778118644991}]
[null,133,1191.83,null,null,null,null,133,1023,null,"",null,"","",null,null,null,null,null,null,157,157,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,157,1191.83,{"$f":"IF(AI164>$K$21,0,AK163+AJ164+AM163)","v":293664.05172610894},122.36002155254539,null,21339.724018476434,8.8915516743651803,null,null,1191.83,{"$f":"IF(AI164>$K$21,0,AS163+AR164+AU163)","v":290708.51474349317},121.12854780978883,null,{"$f":"IF(AI164>$K$21,0,AV163)","v":21339.724018476434},8.8915516743651803,null,null,1023,{"$f":"IF(AI164>$K$21,0,BA163+AZ164+BC163)","v":266457.86430090183},111.02411012537577,null,{"$f":"IF(AI164>$K$21,0,BD163)","v":0},0,null,null,0,{"$f":"IF(AI164>$K$21,0,BI163+BH164+BK163)","v":2955.5369826156757},1.2314737427565314,null,{"$f":"IF(AI164>$K$21,0,BL163)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI164>$K$21,0,BQ163+BP164+BS163)","v":27206.187425208103},11.335911427170045,null,{"$f":"IF(AI164>$K$21,0,BT163)","v":21339.724018476434},8.8915516743651803]
[null,134,1191.83,null,null,null,null,134,1023,null,"",null,"","",null,null,null,null,null,null,158,158,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,158,1191.83,{"$f":"AK164+AJ165","v":294855.88172610896},122.85661738587874,null,21339.724018476434,8.8915516743651803,null,null,1191.83,{"$f":"IF(AI165>$K$21,0,AS164+AR165)","v":291900.34474349319},121.62514364312216,null,21339.724018476434,8.8915516743651803,null,null,1023,267480.86430090183,111.45036012537577,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,27375.017425208105,11.406257260503379,null,21339.724018476434,8.8915516743651803]
[null,135,1191.83,null,null,null,null,135,1023,null,"",null,"","",null,null,null,null,null,null,159,159,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,159,1191.83,296047.71172610897,123.35321321921208,null,21339.724018476434,8.8915516743651803,null,null,1191.83,293092.1747434932,122.1217394764555,null,21339.724018476434,8.8915516743651803,null,null,1023,268503.86430090183,111.87661012537576,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,27543.847425208107,11.47660309383671,null,21339.724018476434,8.8915516743651803]
[null,136,1191.83,null,null,null,null,136,1023,null,"",null,"","",null,null,null,null,null,null,160,160,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,160,1191.83,297239.54172610899,123.84980905254541,null,21339.724018476434,8.8915516743651803,null,null,1191.83,294284.00474349322,122.61833530978885,null,21339.724018476434,8.8915516743651803,null,null,1023,269526.86430090183,112.30286012537577,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,27712.677425208109,11.546948927170044,null,21339.724018476434,8.8915516743651803]
[null,137,1191.83,null,null,null,null,137,1023,null,"",null,"","",null,null,null,null,null,null,161,161,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,161,1191.83,298431.37172610901,124.34640488587875,null,21339.724018476434,8.8915516743651803,null,null,1191.83,295475.83474349324,123.11493114312219,null,21339.724018476434,8.8915516743651803,null,null,1023,270549.86430090183,112.72911012537577,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,27881.50742520811,11.617294760503379,null,21339.724018476434,8.8915516743651803]
[null,138,1191.83,null,null,null,null,138,1023,null,"",null,"","",null,null,null,null,null,null,162,162,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,162,1191.83,299623.20172610902,124.8430007192121,null,21339.724018476434,8.8915516743651803,null,null,1191.83,296667.66474349325,123.61152697645552,null,21339.724018476434,8.8915516743651803,null,null,1023,271572.86430090183,113.15536012537576,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,28050.337425208112,11.687640593836713,null,21339.724018476434,8.8915516743651803]
[null,139,1191.83,null,null,null,null,139,1023,null,"",null,"","",null,null,null,null,null,null,163,163,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,163,1191.83,300815.03172610904,125.33959655254544,null,21339.724018476434,8.8915516743651803,null,null,1191.83,297859.49474349327,124.10812280978887,null,21339.724018476434,8.8915516743651803,null,null,1023,272595.86430090183,113.58161012537578,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,28219.167425208114,11.757986427170048,null,21339.724018476434,8.8915516743651803]
[null,140,1191.83,null,null,null,null,140,1023,null,"",null,"","",null,null,null,null,null,null,164,164,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,164,1191.83,302006.86172610905,125.83619238587879,null,21339.724018476434,8.8915516743651803,null,null,1191.83,299051.32474349329,124.60471864312221,null,21339.724018476434,8.8915516743651803,null,null,1023,273618.86430090183,114.00786012537577,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,28387.997425208116,11.828332260503382,null,21339.724018476434,8.8915516743651803]
[null,141,1191.83,null,null,null,null,141,1023,null,"",null,"","",null,null,null,null,null,null,165,165,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,165,1191.83,303198.69172610907,126.33278821921211,null,21339.724018476434,8.8915516743651803,null,null,1191.83,300243.1547434933,125.10131447645556,null,21339.724018476434,8.8915516743651803,null,null,1023,274641.86430090183,114.43411012537577,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,28556.827425208117,11.898678093836715,null,21339.724018476434,8.8915516743651803]
[null,142,1191.83,null,null,null,null,142,1023,null,"",null,"","",null,null,null,null,null,null,166,166,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,166,1191.83,304390.52172610909,126.82938405254545,null,21339.724018476434,8.8915516743651803,null,null,1191.83,301434.98474349332,125.59791030978887,null,21339.724018476434,8.8915516743651803,null,null,1023,275664.86430090183,114.86036012537578,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,28725.657425208119,11.969023927170049,null,21339.724018476434,8.8915516743651803]
[null,143,1191.83,null,null,null,null,143,1023,null,"",null,"","",null,null,null,null,null,null,167,167,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,167,1191.83,305582.3517261091,127.32597988587879,null,21339.724018476434,8.8915516743651803,null,null,1191.83,302626.81474349333,126.09450614312222,null,21339.724018476434,8.8915516743651803,null,null,1023,276687.86430090183,115.28661012537576,null,0,0,null,null,0,2955.5369826156757,1.2314737427565314,null,0,0,null,null,168.82999999999993,28894.487425208121,12.039369760503384,null,21339.724018476434,8.8915516743651803]
[null,144,1191.83,null,null,null,null,144,1023,null,"",null,"","",null,null,null,null,null,null,168,168,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,168,1191.83,{"$f":"IF(AI175>$K$21,0,AK174+AJ175)","v":306774.18172610912},127.82257571921214,{"$f":"SUM(AL164:AL175)","v":1501.0955836305452},{"$f":"IF(AI175>$K$21,0,AN174+AP175)","v":21446.422638568816},8.8915516743651803,{"$f":"SUM(AO164:AO175)","v":106.69862009238214},null,1191.83,{"$f":"IF(AI175>$K$21,0,AS174+AR175)","v":303818.64474349335},126.59110197645556,{"$f":"SUM(AT164:AT175)","v":1486.3178987174663},{"$f":"IF(AI175>$K$21,0,AV174+AX175)","v":21446.422638568816},8.8915516743651803,{"$f":"SUM(AW164:AW175)","v":106.69862009238214},null,1023,277710.86430090183,115.71286012537576,{"$f":"SUM(BB164:BB175)","v":1360.4218215045094},{"$f":"IF(AI175>$K$21,0,BD174+BF175)","v":0},0,{"$f":"SUM(BE164:BE175)","v":0},null,0,2955.5369826156757,1.2314737427565314,{"$f":"SUM(BJ164:BJ175)","v":14.777684913078376},{"$f":"IF(AI175>$K$21,0,BL174+BN175)","v":0},0,{"$f":"SUM(BM164:BM175)","v":0},null,168.82999999999993,29063.317425208123,12.109715593836718,{"$f":"SUM(BR164:BR175)","v":140.67376212604054},{"$f":"IF(AI175>$K$21,0,BT174+BV175)","v":21446.422638568816},8.8915516743651803,{"$f":"SUM(BU164:BU175)","v":106.69862009238214}]
[null,145,1191.83,null,null,null,null,145,1023,null,"",null,"","",null,null,null,null,null,null,169,169,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,169,1191.83,{"$f":"IF(AI176>$K$21,0,AK175+AJ176+AM175)","v":309467.10730973969},128.94462804572487,null,21446.422638568816,8.9360094327370074,null,null,1191.83,{"$f":"IF(AI176>$K$21,0,AS175+AR176+AU175)","v":306496.79264221084},127.70699693425452,null,{"$f":"IF(AI176>$K$21,0,AV175)","v":21446.422638568816},8.9360094327370074,null,null,1023,{"$f":"IF(AI176>$K$21,0,BA175+AZ176+BC175)","v":280094.28612240631},116.70595255100262,null,{"$f":"IF(AI176>$K$21,0,BD175)","v":0},0,null,null,0,{"$f":"IF(AI176>$K$21,0,BI175+BH176+BK175)","v":2970.3146675287539},1.2376311114703142,null,{"$f":"IF(AI176>$K$21,0,BL175)","v":0},0,null,null,168.82999999999993,{"$f":"IF(AI176>$K$21,0,BQ175+BP176+BS175)","v":29372.821187334164},12.238675494722569,null,{"$f":"IF(AI176>$K$21,0,BT175)","v":21446.422638568816},8.9360094327370074]
[null,146,1191.83,null,null,null,null,146,1023,null,"",null,"","",null,null,null,null,null,null,170,170,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,170,1191.83,{"$f":"AK176+AJ177","v":310658.9373097397},129.44122387905821,null,21446.422638568816,8.9360094327370074,null,null,1191.83,{"$f":"IF(AI177>$K$21,0,AS176+AR177)","v":307688.62264221086},128.20359276758788,null,21446.422638568816,8.9360094327370074,null,null,1023,281117.28612240631,117.13220255100264,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,29541.651187334166,12.309021328055904,null,21446.422638568816,8.9360094327370074]
[null,147,1191.83,null,null,null,null,147,1023,null,"",null,"","",null,null,null,null,null,null,171,171,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,171,1191.83,311850.76730973972,129.93781971239156,null,21446.422638568816,8.9360094327370074,null,null,1191.83,308880.45264221088,128.70018860092119,null,21446.422638568816,8.9360094327370074,null,null,1023,282140.28612240631,117.55845255100263,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,29710.481187334168,12.379367161389238,null,21446.422638568816,8.9360094327370074]
[null,148,1191.83,null,null,null,null,148,1023,null,"",null,"","",null,null,null,null,null,null,172,172,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,172,1191.83,313042.59730973974,130.43441554572487,null,21446.422638568816,8.9360094327370074,null,null,1191.83,310072.28264221089,129.19678443425454,null,21446.422638568816,8.9360094327370074,null,null,1023,283163.28612240631,117.98470255100263,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,29879.31118733417,12.449712994722573,null,21446.422638568816,8.9360094327370074]
[null,149,1191.83,null,null,null,null,149,1023,null,"",null,"","",null,null,null,null,null,null,173,173,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,173,1191.83,314234.42730973975,130.93101137905822,null,21446.422638568816,8.9360094327370074,null,null,1191.83,311264.11264221091,129.69338026758788,null,21446.422638568816,8.9360094327370074,null,null,1023,284186.28612240631,118.41095255100264,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,30048.141187334171,12.520058828055904,null,21446.422638568816,8.9360094327370074]
[null,150,1191.83,null,null,null,null,150,1023,null,"",null,"","",null,null,null,null,null,null,174,174,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,174,1191.83,315426.25730973977,131.42760721239156,null,21446.422638568816,8.9360094327370074,null,null,1191.83,312455.94264221092,130.18997610092123,null,21446.422638568816,8.9360094327370074,null,null,1023,285209.28612240631,118.83720255100263,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,30216.971187334173,12.590404661389238,null,21446.422638568816,8.9360094327370074]
[null,151,1191.83,null,null,null,null,151,1023,null,"",null,"","",null,null,null,null,null,null,175,175,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,175,1191.83,316618.08730973979,131.92420304572491,null,21446.422638568816,8.9360094327370074,null,null,1191.83,313647.77264221094,130.68657193425454,null,21446.422638568816,8.9360094327370074,null,null,1023,286232.28612240631,119.26345255100263,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,30385.801187334175,12.660750494722572,null,21446.422638568816,8.9360094327370074]
[null,152,1191.83,null,null,null,null,152,1023,null,"",null,"","",null,null,null,null,null,null,176,176,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,176,1191.83,317809.9173097398,132.42079887905825,null,21446.422638568816,8.9360094327370074,null,null,1191.83,314839.60264221096,131.18316776758789,null,21446.422638568816,8.9360094327370074,null,null,1023,287255.28612240631,119.68970255100264,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,30554.631187334177,12.731096328055907,null,21446.422638568816,8.9360094327370074]
[null,153,1191.83,null,null,null,null,153,1023,null,"",null,"","",null,null,null,null,null,null,177,177,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,177,1191.83,319001.74730973982,132.9173947123916,null,21446.422638568816,8.9360094327370074,null,null,1191.83,316031.43264221097,131.67976360092123,null,21446.422638568816,8.9360094327370074,null,null,1023,288278.28612240631,120.11595255100264,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,30723.461187334178,12.801442161389241,null,21446.422638568816,8.9360094327370074]
[null,154,1191.83,null,null,null,null,154,1023,null,"",null,{"$f":"IF(AND($J$9>0,H185=($J$24+1),I185>=J184),\"ERREUR ECHEANCE\",IF(AND($J$9>0,H185=$J$24),\"Échéance Prêt relais\",\"\"))","v":""},{"$f":"IF(OR(H185=$I$24+1,H185=$J$24+1),\"Renseigner de nouveau l'échéance totale des prêts amortissables toutes assurances comprises\",IF(OR(K185<>\"\",M185<>\"\"),\"Échéance à saisir = celle du prêt amortissable avec ADI + capital prêt relais + intérêts concernés\",\"\"))","v":""},null,null,null,null,null,null,178,178,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,178,1191.83,320193.57730973983,133.41399054572494,null,21446.422638568816,8.9360094327370074,null,null,1191.83,317223.26264221099,132.17635943425458,null,21446.422638568816,8.9360094327370074,null,null,1023,289301.28612240631,120.54220255100263,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,30892.29118733418,12.871787994722576,null,21446.422638568816,8.9360094327370074]
[null,155,1191.83,null,null,null,null,155,1023,null,{"$f":"IF(AND($I$9>0,B186=($I$24+1),C186>=D185),\"ERREUR ECHEANCE\",IF(AND($I$9>0,H186=$I$24),\"Échéance Prêt relais\",\"\"))","v":""},null,"","",null,null,null,null,null,null,179,179,1191.83,null,-1191.83,null,null,null,1023,null,-1023,null,null,null,179,1191.83,321385.40730973985,133.91058637905829,null,21446.422638568816,8.9360094327370074,null,null,1191.83,318415.09264221101,132.67295526758792,null,21446.422638568816,8.9360094327370074,null,null,1023,290324.28612240631,120.96845255100264,null,0,0,null,null,0,2970.3146675287539,1.2376311114703142,null,0,0,null,null,168.82999999999993,31061.121187334182,12.942133828055908,null,21446.422638568816,8.9360094327370074]
[null,156,1191.83,null,null,null,null,156,1023,null,"",null,"","",null,null,null,null,null,null,180,180,1191.21,null,-1191.21,null,null,null,1023,null,-1023,null,null,null,180,1191.21,{"$f":"IF(AI187>$K$21,0,AK186+AJ187)","v":322576.61730973987},134.40692387905827,{"$f":"SUM(AL176:AL187)","v":1580.1106032153655},{"$f":"IF(AI187>$K$21,0,AN186+AP187)","v":21553.65475176166},8.9360094327370074,{"$f":"SUM(AO176:AO187)","v":107.2321131928441},null,1191.21,{"$f":"IF(AI187>$K$21,0,AS186+AR187)","v":319606.30264221103},133.16929276758793,{"$f":"SUM(AT176:AT187)","v":1565.2590298777213},{"$f":"IF(AI187>$K$21,0,AV186+AX187)","v":21553.65475176166},8.9360094327370074,{"$f":"SUM(AW176:AW187)","v":107.2321131928441},null,1023,291347.28612240631,121.39470255100264,{"$f":"SUM(BB176:BB187)","v":1428.6039306120315},{"$f":"IF(AI187>$K$21,0,BD186+BF187)","v":0},0,{"$f":"SUM(BE176:BE187)","v":0},null,0,2970.3146675287539,1.2376311114703142,{"$f":"SUM(BJ176:BJ187)","v":14.851573337643771},{"$f":"IF(AI187>$K$21,0,BL186+BN187)","v":0},0,{"$f":"SUM(BM176:BM187)","v":0},null,168.21000000000004,31229.331187334181,13.012221328055908,{"$f":"SUM(BR176:BR187)","v":151.50667260333756},{"$f":"IF(AI187>$K$21,0,BT186+BV187)","v":21553.65475176166},8.9360094327370074,{"$f":"SUM(BU176:BU187)","v":107.2321131928441}]
[null,157,1191.83,null,null,null,null,157,1023,null,"",null,"","",null,null,null,null,null,null,181,181,0,null,0,null,null,null,1023,null,-1023,null,null,null,181,1023,{"$f":"IF(AI188>$K$21,0,AK187+AJ188+AM187)","v":325179.72791295522},135.49155329706468,null,21553.65475176166,8.9806894799006916,null,null,0,{"$f":"IF(AI188>$K$21,0,AS187+AR188+AU187)","v":321171.56167208875},133.821484030037,null,{"$f":"IF(AI188>$K$21,0,AV187)","v":21553.65475176166},8.9806894799006916,null,null,1023,{"$f":"IF(AI188>$K$21,0,BA187+AZ188+BC187)","v":293798.89005301835},122.41620418875765,null,{"$f":"IF(AI188>$K$21,0,BD187)","v":0},0,null,null,1023,{"$f":"IF(AI188>$K$21,0,BI187+BH188+BK187)","v":4008.1662408663979},1.6700692670276658,null,{"$f":"IF(AI188>$K$21,0,BL187)","v":0},0,null,null,0,{"$f":"IF(AI188>$K$21,0,BQ187+BP188+BS187)","v":31380.837859937517},13.0753491083073,null,{"$f":"IF(AI188>$K$21,0,BT187)","v":21553.65475176166},8.9806894799006916]
[null,158,1191.83,null,null,null,null,158,1023,null,"",null,"","",null,null,null,null,null,null,182,182,0,null,0,null,null,null,1023,null,-1023,null,null,null,182,1023,{"$f":"AK188+AJ189","v":326202.72791295522},135.91780329706469,null,21553.65475176166,8.9806894799006916,null,null,0,{"$f":"IF(AI189>$K$21,0,AS188+AR189)","v":321171.56167208875},133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,294821.89005301835,122.84245418875764,null,0,0,null,null,1023,5031.1662408663979,2.0963192670276656,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,159,1191.83,null,null,null,null,159,1023,null,"",null,"","",null,null,null,null,null,null,183,183,0,null,0,null,null,null,1023,null,-1023,null,null,null,183,1023,327225.72791295522,136.34405329706468,null,21553.65475176166,8.9806894799006916,null,null,0,321171.56167208875,133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,295844.89005301835,123.26870418875764,null,0,0,null,null,1023,6054.1662408663979,2.522569267027666,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,160,1191.83,null,null,null,null,160,1023,null,"",null,"","",null,null,null,null,null,null,184,184,0,null,0,null,null,null,1023,null,-1023,null,null,null,184,1023,328248.72791295522,136.77030329706469,null,21553.65475176166,8.9806894799006916,null,null,0,321171.56167208875,133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,296867.89005301835,123.69495418875765,null,0,0,null,null,1023,7077.1662408663979,2.9488192670276661,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,161,1191.83,null,null,null,null,161,1023,null,"",null,"","",null,null,null,null,null,null,185,185,0,null,0,null,null,null,1023,null,-1023,null,null,null,185,1023,329271.72791295522,137.1965532970647,null,21553.65475176166,8.9806894799006916,null,null,0,321171.56167208875,133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,297890.89005301835,124.12120418875764,null,0,0,null,null,1023,8100.1662408663979,3.3750692670276656,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,162,1191.83,null,null,null,null,162,1023,null,"",null,"","",null,null,null,null,null,null,186,186,0,null,0,null,null,null,1023,null,-1023,null,null,null,186,1023,330294.72791295522,137.62280329706468,null,21553.65475176166,8.9806894799006916,null,null,0,321171.56167208875,133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,298913.89005301835,124.54745418875764,null,0,0,null,null,1023,9123.1662408663979,3.8013192670276656,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,163,1191.83,null,null,null,null,163,1023,null,"",null,"","",null,null,null,null,null,null,187,187,0,null,0,null,null,null,1023,null,-1023,null,null,null,187,1023,331317.72791295522,138.04905329706466,null,21553.65475176166,8.9806894799006916,null,null,0,321171.56167208875,133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,299936.89005301835,124.97370418875765,null,0,0,null,null,1023,10146.166240866398,4.2275692670276657,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,164,1191.83,null,null,null,null,164,1023,null,"",null,"","",null,null,null,null,null,null,188,188,0,null,0,null,null,null,1023,null,-1023,null,null,null,188,1023,332340.72791295522,138.47530329706467,null,21553.65475176166,{"$f":"IF(AI195>$K$21,0,AN194*$E$20/12)","v":8.9806894799006916},null,null,0,321171.56167208875,133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,300959.89005301835,125.39995418875765,null,0,0,null,null,1023,11169.166240866398,4.6538192670276661,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,165,1191.83,null,null,null,null,165,1023,null,"",null,"","",null,null,null,null,null,null,189,189,0,null,0,null,null,null,1023,null,-1023,null,null,null,189,1023,333363.72791295522,138.90155329706468,null,21553.65475176166,8.9806894799006916,null,null,0,321171.56167208875,133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,301982.89005301835,125.82620418875764,null,0,0,null,null,1023,12192.166240866398,5.0800692670276657,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,166,1191.83,null,null,null,null,166,1023,null,"",null,"","",null,null,null,null,null,null,190,190,0,null,0,null,null,null,1023,null,-1023,null,null,null,190,1023,334386.72791295522,139.32780329706466,null,21553.65475176166,8.9806894799006916,null,null,0,321171.56167208875,133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,303005.89005301835,126.25245418875765,null,0,0,null,null,1023,13215.166240866398,5.5063192670276662,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,167,1191.83,null,null,null,null,167,1023,null,"",null,"","",null,null,null,null,null,null,191,191,0,null,0,null,null,null,1023,null,-1023,null,null,null,191,1023,335409.72791295522,139.75405329706467,null,21553.65475176166,8.9806894799006916,null,null,0,321171.56167208875,133.821484030037,null,21553.65475176166,8.9806894799006916,null,null,1023,304028.89005301835,126.67870418875765,null,0,0,null,null,1023,14238.166240866398,5.9325692670276657,null,0,0,null,null,0,31380.837859937517,13.0753491083073,null,21553.65475176166,8.9806894799006916]
[null,168,1191.83,null,null,null,null,168,1023,null,"",null,"","",null,null,null,null,null,null,192,192,0,null,0,null,null,null,1023,null,-1023,null,null,null,192,1023,{"$f":"IF(AI199>$K$21,0,AK198+AJ199)","v":336432.72791295522},140.18030329706468,{"$f":"SUM(AL188:AL199)","v":1654.0311395647764},{"$f":"IF(AI199>$K$21,0,AN198+AP199)","v":21661.423025520467},8.9806894799006916,{"$f":"SUM(AO188:AO199)","v":107.76827375880829},null,0,{"$f":"IF(AI199>$K$21,0,AS198+AR199)","v":321171.56167208875},133.821484030037,{"$f":"SUM(AT188:AT199)","v":1605.8578083604441},{"$f":"IF(AI199>$K$21,0,AV198+AX199)","v":21661.423025520467},8.9806894799006916,{"$f":"SUM(AW188:AW199)","v":107.76827375880829},null,1023,305051.89005301835,127.10495418875765,{"$f":"SUM(BB188:BB199)","v":1497.1269502650916},{"$f":"IF(AI199>$K$21,0,BD198+BF199)","v":0},0,{"$f":"SUM(BE188:BE199)","v":0},null,1023,15261.166240866398,6.3588192670276662,{"$f":"SUM(BJ188:BJ199)","v":48.173331204331987},{"$f":"IF(AI199>$K$21,0,BL198+BN199)","v":0},0,{"$f":"SUM(BM188:BM199)","v":0},null,0,31380.837859937517,13.0753491083073,{"$f":"SUM(BR188:BR199)","v":156.90418929968766},{"$f":"IF(AI199>$K$21,0,BT198+BV199)","v":21661.423025520467},8.9806894799006916,{"$f":"SUM(BU188:BU199)","v":107.76827375880829}]
[null,169,1191.83,null,null,null,null,169,1023,null,"",null,"","",null,null,null,null,null,null,193,193,{"$f":"C224","v":0},null,{"$f":"-W200","v":0},null,null,null,{"$f":"I224","v":1023},null,{"$f":"-AC200","v":-1023},null,null,null,193,1023,{"$f":"IF(AI200>$K$21,0,AK199+AJ200+AM199)","v":339109.75905251998},{"$f":"AK200*$E$20/12","v":141.29573293855},null,21661.423025520467,9.0255929273001954,null,null,{"$f":"W200","v":0},{"$f":"IF(AI200>$K$21,0,AS199+AR200+AU199)","v":322777.41948044917},{"$f":"AS200*$E$20/12","v":134.49059145018717},null,{"$f":"IF(AI200>$K$21,0,AV199)","v":21661.423025520467},9.0255929273001954,null,null,{"$f":"AC200","v":1023},{"$f":"IF(AI200>$K$21,0,BA199+AZ200+BC199)","v":307572.01700328343},{"$f":"BA200*$E$20/12","v":128.15500708470142},null,{"$f":"IF(AI200>$K$21,0,BD199)","v":0},0,null,null,{"$f":"AJ200-W200","v":1023},{"$f":"IF(AI200>$K$21,0,BI199+BH200+BK199)","v":16332.33957207073},{"$f":"BI200*$E$20/12","v":6.8051414883628043},null,{"$f":"IF(AI200>$K$21,0,BL199)","v":0},0,null,null,{"$f":"AJ200-AC200","v":0},{"$f":"IF(AI200>$K$21,0,BQ199+BP200+BS199)","v":31537.742049237204},{"$f":"BQ200*$E$20/12","v":13.140725853848835},null,{"$f":"IF(AI200>$K$21,0,BT199)","v":21661.423025520467},9.0255929273001954]
[null,170,1191.83,null,null,null,null,170,1023,null,"",null,"","",null,null,null,null,null,null,194,194,0,null,0,null,null,null,1023,null,-1023,null,null,null,194,{"$f":"IF(AI201>$K$21,0,IF(AC201>W201,AC201,W201))","v":1023},{"$f":"AK200+AJ201","v":340132.75905251998},141.72198293854998,null,{"$f":"IF(AI201>$K$21,0,AN200)","v":21661.423025520467},9.0255929273001954,null,null,0,{"$f":"IF(AI201>$K$21,0,AS200+AR201)","v":322777.41948044917},134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,308595.01700328343,128.58125708470143,null,0,0,null,null,1023,17355.33957207073,7.2313914883628039,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,{"$f":"IF(AI201>$K$21,0,BT200*$E$20/12)","v":9.0255929273001954}]
[null,171,1191.83,null,null,null,null,171,1023,null,"",null,"","",null,null,null,null,null,null,195,195,0,null,0,null,null,null,1023,null,-1023,null,null,null,195,1023,341155.75905251998,142.14823293855,null,21661.423025520467,9.0255929273001954,null,null,0,322777.41948044917,134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,309618.01700328343,129.00750708470142,null,0,0,null,null,1023,18378.33957207073,7.6576414883628052,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,9.0255929273001954]
[null,172,1191.83,null,null,null,null,172,1023,null,"",null,"","",null,null,null,null,null,null,196,196,0,null,0,null,null,null,1023,null,-1023,null,null,null,196,1023,342178.75905251998,142.57448293855001,null,21661.423025520467,9.0255929273001954,null,null,0,322777.41948044917,134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,310641.01700328343,129.43375708470143,null,0,0,null,null,1023,19401.33957207073,8.0838914883628039,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,9.0255929273001954]
[null,173,1191.83,null,null,null,null,173,1023,null,"",null,"","",null,null,null,null,null,null,197,197,0,null,0,null,null,null,1023,null,-1023,null,null,null,197,1023,343201.75905251998,143.00073293854999,null,21661.423025520467,9.0255929273001954,null,null,0,322777.41948044917,134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,311664.01700328343,129.86000708470144,null,0,0,null,null,1023,20424.33957207073,8.5101414883628035,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,9.0255929273001954]
[null,174,1191.83,null,null,null,null,174,1023,null,"",null,"","",null,null,null,null,null,null,198,198,0,null,0,null,null,null,1023,null,-1023,null,null,null,198,1023,344224.75905251998,143.42698293855,null,21661.423025520467,9.0255929273001954,null,null,0,322777.41948044917,134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,312687.01700328343,130.28625708470142,null,0,0,null,null,1023,21447.33957207073,8.9363914883628048,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,9.0255929273001954]
[null,175,1191.83,null,null,null,null,175,1023,null,"",null,"","",null,null,null,null,null,null,199,199,0,null,0,null,null,null,1023,null,-1023,null,null,null,199,1023,345247.75905251998,143.85323293855001,null,21661.423025520467,9.0255929273001954,null,null,0,322777.41948044917,134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,313710.01700328343,130.71250708470143,null,0,0,null,null,1023,22470.33957207073,9.3626414883628044,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,9.0255929273001954]
[null,176,1191.83,null,null,null,null,176,1023,null,"",null,"","",null,null,null,null,null,null,200,200,0,null,0,null,null,null,1023,null,-1023,null,null,null,200,1023,346270.75905251998,144.27948293854999,null,21661.423025520467,9.0255929273001954,null,null,0,322777.41948044917,134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,314733.01700328343,131.13875708470144,null,0,0,null,null,1023,23493.33957207073,9.788891488362804,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,9.0255929273001954]
[null,177,1191.83,null,null,null,null,177,1023,null,"",null,"","",null,null,null,null,null,null,201,201,0,null,0,null,null,null,1023,null,-1023,null,null,null,201,1023,347293.75905251998,144.70573293855,null,21661.423025520467,9.0255929273001954,null,null,0,322777.41948044917,134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,315756.01700328343,131.56500708470142,null,0,0,null,null,1023,24516.33957207073,10.215141488362805,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,9.0255929273001954]
[null,178,1191.83,null,null,null,null,178,1023,null,"",null,"","",null,null,null,null,null,null,202,202,0,null,0,null,null,null,1023,null,-1023,null,null,null,202,1023,348316.75905251998,145.13198293855001,null,21661.423025520467,9.0255929273001954,null,null,0,322777.41948044917,134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,316779.01700328343,131.99125708470143,null,0,0,null,null,1023,25539.33957207073,10.641391488362805,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,9.0255929273001954]
[null,179,1191.83,null,null,null,null,179,1023,null,"",null,"","",null,null,null,null,null,null,203,203,0,null,0,null,null,null,1023,null,-1023,null,null,null,203,1023,349339.75905251998,145.55823293854999,null,21661.423025520467,9.0255929273001954,null,null,0,322777.41948044917,134.49059145018717,null,21661.423025520467,9.0255929273001954,null,null,1023,317802.01700328343,132.41750708470144,null,0,0,null,null,1023,26562.33957207073,11.067641488362804,null,0,0,null,null,0,31537.742049237204,13.140725853848835,null,21661.423025520467,9.0255929273001954]
[null,180,1191.21,1191.21,null,null,null,180,1023,null,"",null,"","",null,null,null,null,null,null,204,204,0,null,0,null,null,null,1023,null,-1023,null,null,null,204,1023,{"$f":"IF(AI211>$K$21,0,AK210+AJ211)","v":350362.75905251998},145.98448293855,{"$f":"SUM(AL200:AL211)","v":1723.6812952625999},{"$f":"IF(AI211>$K$21,0,AN210+AP211)","v":21769.730140648069},9.0255929273001954,{"$f":"SUM(AO200:AO211)","v":108.30711512760234},null,0,{"$f":"IF(AI211>$K$21,0,AS210+AR211)","v":322777.41948044917},134.49059145018717,{"$f":"SUM(AT200:AT211)","v":1613.8870974022459},{"$f":"IF(AI211>$K$21,0,AV210+AX211)","v":21769.730140648069},9.0255929273001954,{"$f":"SUM(AW200:AW211)","v":108.30711512760234},null,1023,318825.01700328343,132.84375708470142,{"$f":"SUM(BB200:BB211)","v":1565.9925850164168},{"$f":"IF(AI211>$K$21,0,BD210+BF211)","v":0},0,{"$f":"SUM(BE200:BE211)","v":0},null,1023,27585.33957207073,11.493891488362804,{"$f":"SUM(BJ200:BJ211)","v":109.79419786035365},{"$f":"IF(AI211>$K$21,0,BL210+BN211)","v":0},0,{"$f":"SUM(BM200:BM211)","v":0},null,0,31537.742049237204,13.140725853848835,{"$f":"SUM(BR200:BR211)","v":157.68871024618602},{"$f":"IF(AI211>$K$21,0,BT210+BV211)","v":21769.730140648069},9.0255929273001954,{"$f":"SUM(BU200:BU211)","v":108.30711512760234}]
[null,181,0,null,null,null,null,181,1023,null,"",null,"","",null,null,null,null,null,null,205,205,0,null,0,null,null,null,1023,null,-1023,null,null,null,205,1023,{"$f":"IF(AI212>$K$21,0,AK211+AJ212+AM211)","v":353109.44034778257},147.12893347824274,null,21769.730140648069,9.0707208919366966,null,null,0,{"$f":"IF(AI212>$K$21,0,AS211+AR212+AU211)","v":324391.30657785141},135.16304440743809,null,{"$f":"IF(AI212>$K$21,0,AV211)","v":21769.730140648069},9.0707208919366966,null,null,1023,{"$f":"IF(AI212>$K$21,0,BA211+AZ212+BC211)","v":321414.00958829984},133.92250399512494,null,{"$f":"IF(AI212>$K$21,0,BD211)","v":0},0,null,null,1023,{"$f":"IF(AI212>$K$21,0,BI211+BH212+BK211)","v":28718.133769931082},11.96588907080462,null,{"$f":"IF(AI212>$K$21,0,BL211)","v":0},0,null,null,0,{"$f":"IF(AI212>$K$21,0,BQ211+BP212+BS211)","v":31695.430759483388},13.206429483118079,null,{"$f":"IF(AI212>$K$21,0,BT211)","v":21769.730140648069},9.0707208919366966]
[null,182,0,null,null,null,null,182,1023,null,"",null,"","",null,null,null,null,null,null,206,206,0,null,0,null,null,null,1023,null,-1023,null,null,null,206,1023,{"$f":"AK212+AJ213","v":354132.44034778257},147.55518347824275,null,21769.730140648069,9.0707208919366966,null,null,0,{"$f":"IF(AI213>$K$21,0,AS212+AR213)","v":324391.30657785141},135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,322437.00958829984,134.34875399512495,null,0,0,null,null,1023,29741.133769931082,12.392139070804618,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,183,0,null,null,null,null,183,1023,null,"",null,"","",null,null,null,null,null,null,207,207,0,null,0,null,null,null,1023,null,-1023,null,null,null,207,1023,355155.44034778257,147.98143347824274,null,21769.730140648069,9.0707208919366966,null,null,0,324391.30657785141,135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,323460.00958829984,134.77500399512493,null,0,0,null,null,1023,30764.133769931082,12.818389070804619,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,184,0,null,null,null,null,184,1023,null,"",null,"","",null,null,null,null,null,null,208,208,0,null,0,null,null,null,1023,null,-1023,null,null,null,208,1023,356178.44034778257,148.40768347824275,null,21769.730140648069,9.0707208919366966,null,null,0,324391.30657785141,135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,324483.00958829984,135.20125399512494,null,0,0,null,null,1023,31787.133769931082,13.244639070804618,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,185,0,null,null,null,null,185,1023,null,"",null,"","",null,null,null,null,null,null,209,209,0,null,0,null,null,null,1023,null,-1023,null,null,null,209,1023,357201.44034778257,148.83393347824276,null,21769.730140648069,9.0707208919366966,null,null,0,324391.30657785141,135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,325506.00958829984,135.62750399512495,null,0,0,null,null,1023,32810.133769931082,13.670889070804618,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,186,0,null,null,null,null,186,1023,null,"",null,"","",null,null,null,null,null,null,210,210,0,null,0,null,null,null,1023,null,-1023,null,null,null,210,1023,358224.44034778257,149.26018347824274,null,21769.730140648069,9.0707208919366966,null,null,0,324391.30657785141,135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,326529.00958829984,136.05375399512494,null,0,0,null,null,1023,33833.133769931082,14.097139070804618,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,187,0,null,null,null,null,187,1023,null,"",null,"","",null,null,null,null,null,null,211,211,0,null,0,null,null,null,1023,null,-1023,null,null,null,211,1023,359247.44034778257,149.68643347824275,null,21769.730140648069,9.0707208919366966,null,null,0,324391.30657785141,135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,327552.00958829984,136.48000399512495,null,0,0,null,null,1023,34856.133769931082,14.523389070804619,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,188,0,null,null,null,null,188,1023,null,"",null,"","",null,null,null,null,null,null,212,212,0,null,0,null,null,null,1023,null,-1023,null,null,null,212,1023,360270.44034778257,150.11268347824276,null,21769.730140648069,9.0707208919366966,null,null,0,324391.30657785141,135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,328575.00958829984,136.90625399512496,null,0,0,null,null,1023,35879.133769931082,14.949639070804617,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,189,0,null,null,null,null,189,1023,null,"",null,"","",null,null,null,null,null,null,213,213,0,null,0,null,null,null,1023,null,-1023,null,null,null,213,1023,361293.44034778257,150.53893347824274,null,21769.730140648069,9.0707208919366966,null,null,0,324391.30657785141,135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,329598.00958829984,137.33250399512494,null,0,0,null,null,1023,36902.133769931082,15.375889070804618,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,190,0,null,null,null,null,190,1023,null,"",null,"","",null,null,null,null,null,null,214,214,0,null,0,null,null,null,1023,null,-1023,null,null,null,214,1023,362316.44034778257,150.96518347824272,null,21769.730140648069,9.0707208919366966,null,null,0,324391.30657785141,135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,330621.00958829984,137.75875399512492,null,0,0,null,null,1023,37925.133769931082,15.802139070804619,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,191,0,null,null,null,null,191,1023,null,"",null,"","",null,null,null,null,null,null,215,215,0,null,0,null,null,null,1023,null,-1023,null,null,null,215,1023,363339.44034778257,151.39143347824273,null,21769.730140648069,9.0707208919366966,null,null,0,324391.30657785141,135.16304440743809,null,21769.730140648069,9.0707208919366966,null,null,1023,331644.00958829984,138.18500399512493,null,0,0,null,null,1023,38948.133769931082,16.228389070804617,null,0,0,null,null,0,31695.430759483388,13.206429483118079,null,21769.730140648069,9.0707208919366966]
[null,192,0,null,null,null,null,192,1023,null,"",null,"","",null,null,null,null,null,null,216,216,0,null,0,null,null,null,1023,null,-1023,null,null,null,216,1023,{"$f":"IF(AI223>$K$21,0,AK222+AJ223)","v":364362.44034778257},151.81768347824274,{"$f":"SUM(AL212:AL223)","v":1793.6797017389133},{"$f":"IF(AI223>$K$21,0,AN222+AP223)","v":21878.578791351309},9.0707208919366966,{"$f":"SUM(AO212:AO223)","v":108.84865070324038},null,0,{"$f":"IF(AI223>$K$21,0,AS222+AR223)","v":324391.30657785141},135.16304440743809,{"$f":"SUM(AT212:AT223)","v":1621.956532889257},{"$f":"IF(AI223>$K$21,0,AV222+AX223)","v":21878.578791351309},{"$f":"IF(AI223>$K$21,0,AV222*$E$20/12)","v":9.0707208919366966},{"$f":"SUM(AW212:AW223)","v":108.84865070324038},null,1023,{"$f":"IF(AI223>$K$21,0,BA222+AZ223)","v":332667.00958829984},138.61125399512494,{"$f":"SUM(BB212:BB223)","v":1635.2025479414992},{"$f":"IF(AI223>$K$21,0,BD222+BF223)","v":0},{"$f":"IF(AI223>$K$21,0,BD222*$E$20/12)","v":0},{"$f":"SUM(BE212:BE223)","v":0},null,1023,{"$f":"IF(V223>$K$21,0,BI222+BH223)","v":39971.133769931082},16.654639070804617,{"$f":"SUM(BJ212:BJ223)","v":171.72316884965542},{"$f":"IF(AI223>$K$21,0,BL222+BN223)","v":0},{"$f":"IF(AI223>$K$21,0,BL222*$E$20/12)","v":0},{"$f":"SUM(BM212:BM223)","v":0},null,0,{"$f":"IF(AI223>$K$21,0,BQ222+BP223)","v":31695.430759483388},13.206429483118079,{"$f":"SUM(BR212:BR223)","v":158.477153797417},{"$f":"IF(AI223>$K$21,0,BT222+BV223)","v":21878.578791351309},9.0707208919366966,{"$f":"SUM(BU212:BU223)","v":108.84865070324038}]
[null,193,0,null,null,null,null,193,1023,null,"",null,"","",null,null,null,null,null,null,217,217,0,null,0,null,null,null,1023,null,-1023,null,null,null,217,1023,{"$f":"IF(AI224>$K$21,0,AK223+AJ224+AM223)","v":367179.1200495215},152.99130002063396,null,21878.578791351309,9.1160744963963793,null,null,0,{"$f":"IF(AI224>$K$21,0,AS223+AR224+AU223)","v":326013.26311074069},135.83885962947531,null,{"$f":"IF(AI224>$K$21,0,AV223)","v":21878.578791351309},9.1160744963963793,null,null,1023,{"$f":"IF(AI224>$K$21,0,BA223+AZ224+BC223)","v":335325.21213624132},139.71883839010056,null,{"$f":"IF(AI224>$K$21,0,BD223)","v":0},0,null,null,1023,{"$f":"IF(AI224>$K$21,0,BI223+BH224+BK223)","v":41165.856938780737},17.152440391158638,null,{"$f":"IF(AI224>$K$21,0,BL223)","v":0},0,null,null,0,{"$f":"IF(AI224>$K$21,0,BQ223+BP224+BS223)","v":31853.907913280804},13.27246163053367,null,{"$f":"IF(AI224>$K$21,0,BT223)","v":21878.578791351309},9.1160744963963793]
[null,194,0,null,null,null,null,194,1023,null,"",null,"","",null,null,null,null,null,null,218,218,0,null,0,null,null,null,1023,null,-1023,null,null,null,218,1023,{"$f":"AK224+AJ225","v":368202.1200495215},153.41755002063397,null,21878.578791351309,9.1160744963963793,null,null,0,{"$f":"IF(AI225>$K$21,0,AS224+AR225)","v":326013.26311074069},135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,336348.21213624132,140.14508839010054,null,0,0,null,null,1023,42188.856938780737,17.578690391158641,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,195,{"$f":"IF(B226>$I$21,0,IF(AND(D226<>C225,D226<>0),D226,C225))","v":0},null,null,null,null,195,{"$f":"IF(H226>$J$21,0,IF(AND(J226<>I225,J226<>0),J226,I225))","v":1023},null,"",null,"","",null,null,null,null,null,null,219,219,0,null,0,null,null,null,1023,null,-1023,null,null,null,219,1023,369225.1200495215,153.84380002063395,null,21878.578791351309,9.1160744963963793,null,null,0,326013.26311074069,135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,337371.21213624132,140.57133839010055,null,0,0,null,null,1023,43211.856938780737,18.004940391158641,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,196,0,null,null,null,null,196,1023,null,"",null,"","",null,null,null,null,null,null,220,220,0,null,0,null,null,null,1023,null,-1023,null,null,null,220,1023,370248.1200495215,154.27005002063396,null,21878.578791351309,9.1160744963963793,null,null,0,326013.26311074069,135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,338394.21213624132,140.99758839010056,null,0,0,null,null,1023,44234.856938780737,18.431190391158641,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,197,0,null,null,null,null,197,1023,null,"",null,"","",null,null,null,null,null,null,221,221,0,null,0,null,null,null,1023,null,-1023,null,null,null,221,1023,371271.1200495215,154.69630002063397,null,21878.578791351309,9.1160744963963793,null,null,0,326013.26311074069,135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,339417.21213624132,141.42383839010054,null,0,0,null,null,1023,45257.856938780737,18.85744039115864,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,198,0,null,null,null,null,198,1023,null,"",null,"","",null,null,null,null,null,null,222,222,0,null,0,null,null,null,1023,null,-1023,null,null,null,222,1023,372294.1200495215,155.12255002063395,null,21878.578791351309,9.1160744963963793,null,null,0,326013.26311074069,135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,340440.21213624132,141.85008839010055,null,0,0,null,null,1023,46280.856938780737,19.28369039115864,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,199,0,null,null,null,null,199,1023,null,"",null,"","",null,null,null,null,null,null,223,223,0,null,0,null,null,null,1023,null,-1023,null,null,null,223,1023,373317.1200495215,155.54880002063396,null,21878.578791351309,9.1160744963963793,null,null,0,326013.26311074069,135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,341463.21213624132,142.27633839010056,null,0,0,null,null,1023,47303.856938780737,19.709940391158643,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,200,0,null,null,null,null,200,1023,null,"",null,"","",null,null,null,null,null,null,224,224,0,null,0,null,null,null,1023,null,-1023,null,null,null,224,1023,374340.1200495215,155.97505002063397,null,21878.578791351309,9.1160744963963793,null,null,0,326013.26311074069,135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,342486.21213624132,142.70258839010054,null,0,0,null,null,1023,48326.856938780737,20.136190391158639,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,201,0,null,null,null,null,201,1023,null,"",null,"","",null,null,null,null,null,null,225,225,0,null,0,null,null,null,1023,null,-1023,null,null,null,225,1023,375363.1200495215,156.40130002063395,null,21878.578791351309,9.1160744963963793,null,null,0,326013.26311074069,135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,343509.21213624132,143.12883839010055,null,0,0,null,null,1023,49349.856938780737,20.562440391158642,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,202,0,null,null,null,null,202,1023,null,"",null,"","",null,null,null,null,null,null,226,226,0,null,0,null,null,null,1023,null,-1023,null,null,null,226,1023,376386.1200495215,156.82755002063396,null,21878.578791351309,9.1160744963963793,null,null,0,326013.26311074069,135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,344532.21213624132,143.55508839010056,null,0,0,null,null,1023,50372.856938780737,20.988690391158642,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,203,0,null,null,null,null,203,1023,null,"",null,"","",null,null,null,null,null,null,227,227,0,null,0,null,null,null,1023,null,-1023,null,null,null,227,1023,377409.1200495215,157.25380002063397,null,21878.578791351309,9.1160744963963793,null,null,0,326013.26311074069,135.83885962947531,null,21878.578791351309,9.1160744963963793,null,null,1023,345555.21213624132,143.98133839010055,null,0,0,null,null,1023,51395.856938780737,21.414940391158641,null,0,0,null,null,0,31853.907913280804,13.27246163053367,null,21878.578791351309,9.1160744963963793]
[null,204,0,null,null,null,null,204,1023,null,"",null,"","",null,null,null,null,null,null,228,228,0,null,0,null,null,null,1023,null,-1023,null,null,null,228,1023,{"$f":"IF(AI235>$K$21,0,AK234+AJ235)","v":378432.1200495215},157.68005002063396,{"$f":"SUM(AL224:AL235)","v":1864.0281002476072},{"$f":"IF(AI235>$K$21,0,AN234+AP235)","v":21987.971685308064},9.1160744963963793,{"$f":"SUM(AO224:AO235)","v":109.39289395675655},null,0,{"$f":"IF(AI235>$K$21,0,AS234+AR235)","v":326013.26311074069},135.83885962947531,{"$f":"SUM(AT224:AT235)","v":1630.0663155537038},{"$f":"IF(AI235>$K$21,0,AV234+AX235)","v":21987.971685308064},9.1160744963963793,{"$f":"SUM(AW224:AW235)","v":109.39289395675655},null,1023,346578.21213624132,144.40758839010056,{"$f":"SUM(BB224:BB235)","v":1704.7585606812065},{"$f":"IF(AI235>$K$21,0,BD234+BF235)","v":0},0,{"$f":"SUM(BE224:BE235)","v":0},null,{"$f":"AJ235-W235","v":1023},52418.856938780737,{"$f":"BI235*$E$20/12","v":21.841190391158637},{"$f":"SUM(BJ224:BJ235)","v":233.9617846939037},{"$f":"IF(AI235>$K$21,0,BL234+BN235)","v":0},0,{"$f":"SUM(BM224:BM235)","v":0},null,0,31853.907913280804,13.27246163053367,{"$f":"SUM(BR224:BR235)","v":159.26953956640403},{"$f":"IF(AI235>$K$21,0,BT234+BV235)","v":21987.971685308064},9.1160744963963793,{"$f":"SUM(BU224:BU235)","v":109.39289395675655}]
[null,205,0,null,null,null,null,205,1023,null,"",null,"","",null,null,null,null,null,null,229,229,0,null,0,null,null,null,1023,null,-1023,null,null,null,229,1023,{"$f":"IF(AI236>$K$21,0,AK235+AJ236+AM235)","v":381319.14814976911},158.88297839573713,null,21987.971685308064,9.1616548688783599,null,null,0,{"$f":"IF(AI236>$K$21,0,AS235+AR236+AU235)","v":327643.32942629437},136.51805392762267,null,{"$f":"IF(AI236>$K$21,0,AV235)","v":21987.971685308064},9.1616548688783599,null,null,1023,{"$f":"IF(AI236>$K$21,0,BA235+AZ236+BC235)","v":349305.97069692251},145.54415445705106,null,{"$f":"IF(AI236>$K$21,0,BD235)","v":0},0,null,null,1023,{"$f":"IF(AI236>$K$21,0,BI235+BH236+BK235)","v":53675.818723474644},22.364924468114435,null,{"$f":"IF(AI236>$K$21,0,BL235)","v":0},0,null,null,0,{"$f":"IF(AI236>$K$21,0,BQ235+BP236+BS235)","v":32013.177452847209},13.338823938686337,null,{"$f":"IF(AI236>$K$21,0,BT235)","v":21987.971685308064},9.1616548688783599]
[null,206,0,null,null,null,null,206,1023,null,"",null,"","",null,null,null,null,null,null,230,230,0,null,0,null,null,null,1023,null,-1023,null,null,null,230,1023,{"$f":"AK236+AJ237","v":382342.14814976911},159.30922839573714,null,21987.971685308064,9.1616548688783599,null,null,0,{"$f":"IF(AI237>$K$21,0,AS236+AR237)","v":327643.32942629437},136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,350328.97069692251,145.97040445705105,null,0,0,null,null,1023,54698.818723474644,22.791174468114434,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,207,0,null,null,null,null,207,1023,null,"",null,"","",null,null,null,null,null,null,231,231,0,null,0,null,null,null,1023,null,-1023,null,null,null,231,1023,383365.14814976911,159.73547839573715,null,21987.971685308064,9.1616548688783599,null,null,0,327643.32942629437,136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,351351.97069692251,146.39665445705106,null,0,0,null,null,1023,55721.818723474644,23.217424468114434,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,208,0,null,null,null,null,208,1023,null,"",null,"","",null,null,null,null,null,null,232,232,0,null,0,null,null,null,1023,null,-1023,null,null,null,232,1023,384388.14814976911,160.16172839573713,null,21987.971685308064,9.1616548688783599,null,null,0,327643.32942629437,136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,352374.97069692251,146.82290445705107,null,0,0,null,null,1023,56744.818723474644,23.643674468114437,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,209,0,null,null,null,null,209,1023,null,"",null,"","",null,null,null,null,null,null,233,233,0,null,0,null,null,null,1023,null,-1023,null,null,null,233,1023,385411.14814976911,160.58797839573714,null,21987.971685308064,9.1616548688783599,null,null,0,327643.32942629437,136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,353397.97069692251,147.24915445705105,null,0,0,null,null,1023,57767.818723474644,24.069924468114436,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,210,0,null,null,null,null,210,1023,null,"",null,"","",null,null,null,null,null,null,234,234,0,null,0,null,null,null,1023,null,-1023,null,null,null,234,1023,386434.14814976911,161.01422839573715,null,21987.971685308064,9.1616548688783599,null,null,0,327643.32942629437,136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,354420.97069692251,147.67540445705103,null,0,0,null,null,1023,58790.818723474644,24.496174468114436,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,211,0,null,null,null,null,211,1023,null,"",null,"","",null,null,null,null,null,null,235,235,0,null,0,null,null,null,1023,null,-1023,null,null,null,235,1023,387457.14814976911,161.44047839573713,null,21987.971685308064,9.1616548688783599,null,null,0,327643.32942629437,136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,355443.97069692251,148.10165445705104,null,0,0,null,null,1023,59813.818723474644,24.922424468114432,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,212,0,null,null,null,null,212,1023,null,"",null,"","",null,null,null,null,null,null,236,236,0,null,0,null,null,null,1023,null,-1023,null,null,null,236,1023,388480.14814976911,161.86672839573714,null,21987.971685308064,9.1616548688783599,null,null,0,327643.32942629437,136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,356466.97069692251,148.52790445705105,null,0,0,null,null,1023,60836.818723474644,25.348674468114435,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,213,0,null,null,null,null,213,1023,null,"",null,"","",null,null,null,null,null,null,237,237,0,null,0,null,null,null,1023,null,-1023,null,null,null,237,1023,389503.14814976911,162.29297839573715,null,21987.971685308064,9.1616548688783599,null,null,0,327643.32942629437,136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,357489.97069692251,148.95415445705103,null,0,0,null,null,1023,61859.818723474644,25.774924468114435,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,214,0,null,null,null,null,214,1023,null,"",null,"","",null,null,null,null,null,null,238,238,0,null,0,null,null,null,1023,null,-1023,null,null,null,238,1023,390526.14814976911,162.71922839573713,null,21987.971685308064,9.1616548688783599,null,null,0,327643.32942629437,136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,358512.97069692251,149.38040445705104,null,0,0,null,null,1023,62882.818723474644,26.201174468114434,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,215,0,null,null,null,null,215,1023,null,"",null,"","",null,null,null,null,null,null,239,239,0,null,0,null,null,null,1023,null,-1023,null,null,null,239,1023,391549.14814976911,163.14547839573711,null,21987.971685308064,9.1616548688783599,null,null,0,327643.32942629437,136.51805392762267,null,21987.971685308064,9.1616548688783599,null,null,1023,359535.97069692251,149.80665445705105,null,0,0,null,null,1023,63905.818723474644,26.627424468114437,null,0,0,null,null,0,32013.177452847209,13.338823938686337,null,21987.971685308064,9.1616548688783599]
[null,216,0,null,null,null,null,216,1023,null,"",null,"","",null,null,null,null,null,null,240,240,0,null,{"$f":"-W247","v":0},null,null,null,1021.01,null,-1021.01,null,null,null,240,1021.01,{"$f":"IF(AI247>$K$21,0,AK246+AJ247)","v":392570.15814976912},163.57089922907048,{"$f":"SUM(AL236:AL247)","v":1934.7274115821792},{"$f":"IF(AI247>$K$21,0,AN246+AP247)","v":22097.911543734604},9.1616548688783599,{"$f":"SUM(AO236:AO247)","v":109.93985842654031},null,{"$f":"W247","v":0},{"$f":"IF(AI247>$K$21,0,AS246+AR247)","v":327643.32942629437},{"$f":"AS247*$E$20/12","v":136.51805392762267},{"$f":"SUM(AT236:AT247)","v":1638.2166471314724},{"$f":"IF(AI247>$K$21,0,AV246+AX247)","v":22097.911543734604},9.1616548688783599,{"$f":"SUM(AW236:AW247)","v":109.93985842654031},null,{"$f":"AC247","v":1021.01},360556.98069692252,{"$f":"BA247*$E$20/12","v":150.23207529038439},{"$f":"SUM(BB236:BB247)","v":1774.6615243179463},{"$f":"IF(AI247>$K$21,0,BD246+BF247)","v":0},0,{"$f":"SUM(BE236:BE247)","v":0},null,{"$f":"AJ247-W247","v":1021.01},64926.828723474646,{"$f":"BI247*$E$20/12","v":27.052845301447771},{"$f":"SUM(BJ236:BJ247)","v":296.51076445070652},{"$f":"IF(AI247>$K$21,0,BL246+BN247)","v":0},0,{"$f":"SUM(BM236:BM247)","v":0},null,{"$f":"AJ247-AC247","v":0},32013.177452847209,{"$f":"BQ247*$E$20/12","v":13.338823938686337},{"$f":"SUM(BR236:BR247)","v":160.06588726423604},{"$f":"IF(AI247>$K$21,0,BT246+BV247)","v":22097.911543734604},9.1616548688783599,{"$f":"SUM(BU236:BU247)","v":109.93985842654031}]
[null,217,0,null,null,null,null,217,1023,null,"",null,"","",null,null,null,null,null,null,241,241,0,null,0,null,null,null,0,null,0,null,null,null,241,0,{"$f":"IF(AI248>$K$21,0,AK247+AJ248+AM247)","v":0},{"$f":"AK248*$E$20/12","v":0},null,0,0,null,null,0,{"$f":"IF(AI248>$K$21,0,AS247+AR248+AU247)","v":0},0,null,{"$f":"IF(AI248>$K$21,0,AV247)","v":0},0,null,null,0,{"$f":"IF(AI248>$K$21,0,BA247+AZ248+BC247)","v":0},0,null,{"$f":"IF(AI248>$K$21,0,BD247)","v":0},0,null,null,0,{"$f":"IF(AI248>$K$21,0,BI247+BH248+BK247)","v":0},0,null,{"$f":"IF(AI248>$K$21,0,BL247)","v":0},0,null,null,0,{"$f":"IF(AI248>$K$21,0,BQ247+BP248+BS247)","v":0},0,null,{"$f":"IF(AI248>$K$21,0,BT247)","v":0},0]
[null,218,0,null,null,null,null,218,1023,null,"",null,{"$f":"IF(AND($J$9>0,H249=($J$24+1),I249>=J248),\"ERREUR ECHEANCE\",IF(AND($J$9>0,H249=$J$24),\"Échéance Prêt relais\",\"\"))","v":""},{"$f":"IF(OR(H249=$I$24+1,H249=$J$24+1),\"Renseigner de nouveau l'échéance totale des prêts amortissables toutes assurances comprises\",IF(OR(K249<>\"\",M249<>\"\"),\"Échéance à saisir = celle du prêt amortissable avec ADI + capital prêt relais + intérêts concernés\",\"\"))","v":""},null,null,null,null,null,null,242,242,0,null,0,null,null,null,0,null,0,null,null,null,242,0,{"$f":"AK248+AJ249","v":0},0,null,0,0,null,null,{"$f":"W249","v":0},{"$f":"IF(AI249>$K$21,0,AS248+AR249)","v":0},{"$f":"AS249*$E$20/12","v":0},null,0,0,null,null,{"$f":"AC249","v":0},0,{"$f":"BA249*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ249-W249","v":0},0,{"$f":"BI249*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ249-AC249","v":0},0,{"$f":"BQ249*$E$20/12","v":0},null,0,0]
[null,219,0,null,null,null,null,219,1023,null,{"$f":"IF(AND($I$9>0,B250=($I$24+1),C250>=D249),\"ERREUR ECHEANCE\",IF(AND($I$9>0,H250=$I$24),\"Échéance Prêt relais\",\"\"))","v":""},null,"","",null,null,null,null,null,null,243,243,0,null,0,null,null,null,0,null,0,null,null,null,243,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,220,0,null,null,null,null,220,1023,null,"",null,"","",null,null,null,null,null,null,244,244,0,null,0,null,null,null,0,null,0,null,null,null,244,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,221,0,null,null,null,null,221,1023,null,"",null,"","",null,null,null,null,null,null,245,245,0,null,0,null,null,null,0,null,0,null,null,null,245,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,222,0,null,null,null,null,222,1023,null,"",null,"","",null,null,null,null,null,null,246,246,0,null,0,null,null,null,0,null,0,null,null,null,246,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,223,0,null,null,null,null,223,1023,null,"",null,"","",null,null,null,null,null,null,247,247,0,null,0,null,null,null,0,null,0,null,null,null,247,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,224,0,null,null,null,null,224,1023,null,"",null,"","",null,null,null,null,null,null,248,248,0,null,0,null,null,null,0,null,0,null,null,null,248,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,225,0,null,null,null,null,225,1023,null,"",null,"","",null,null,null,null,null,null,249,249,0,null,0,null,null,null,0,null,0,null,null,null,249,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,226,0,null,null,null,null,226,1023,null,"",null,"","",null,null,null,null,null,null,250,250,0,null,0,null,null,null,0,null,0,null,null,null,250,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,227,0,null,null,null,null,227,1023,null,"",null,"","",null,null,null,null,null,null,251,251,0,null,0,null,null,null,0,null,0,null,null,null,251,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,228,0,null,null,null,null,228,1023,null,"",null,"","",null,null,null,null,null,null,252,252,0,null,0,null,null,null,0,null,0,null,null,null,252,0,{"$f":"IF(AI259>$K$21,0,AK258+AJ259)","v":0},0,{"$f":"SUM(AL248:AL259)","v":0},{"$f":"IF(AI259>$K$21,0,AN258+AP259)","v":0},{"$f":"IF(AI259>$K$21,0,AN258*$E$20/12)","v":0},{"$f":"SUM(AO248:AO259)","v":0},null,0,{"$f":"IF(AI259>$K$21,0,AS258+AR259)","v":0},0,{"$f":"SUM(AT248:AT259)","v":0},{"$f":"IF(AI259>$K$21,0,AV258+AX259)","v":0},0,{"$f":"SUM(AW248:AW259)","v":0},null,0,0,0,{"$f":"SUM(BB248:BB259)","v":0},{"$f":"IF(AI259>$K$21,0,BD258+BF259)","v":0},0,{"$f":"SUM(BE248:BE259)","v":0},null,0,0,0,{"$f":"SUM(BJ248:BJ259)","v":0},{"$f":"IF(AI259>$K$21,0,BL258+BN259)","v":0},0,{"$f":"SUM(BM248:BM259)","v":0},null,0,0,0,{"$f":"SUM(BR248:BR259)","v":0},{"$f":"IF(AI259>$K$21,0,BT258+BV259)","v":0},0,{"$f":"SUM(BU248:BU259)","v":0}]
[null,229,0,null,null,null,null,229,1023,null,"",null,"","",null,null,null,null,null,null,253,253,0,null,0,null,null,null,0,null,0,null,null,null,253,0,{"$f":"IF(AI260>$K$21,0,AK259+AJ260+AM259)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI260>$K$21,0,AS259+AR260+AU259)","v":0},0,null,{"$f":"IF(AI260>$K$21,0,AV259)","v":0},0,null,null,0,{"$f":"IF(AI260>$K$21,0,BA259+AZ260+BC259)","v":0},0,null,{"$f":"IF(AI260>$K$21,0,BD259)","v":0},0,null,null,0,{"$f":"IF(AI260>$K$21,0,BI259+BH260+BK259)","v":0},0,null,{"$f":"IF(AI260>$K$21,0,BL259)","v":0},0,null,null,0,{"$f":"IF(AI260>$K$21,0,BQ259+BP260+BS259)","v":0},0,null,{"$f":"IF(AI260>$K$21,0,BT259)","v":0},0]
[null,230,0,null,null,null,null,230,1023,null,"",null,"","",null,null,null,null,null,null,254,254,0,null,0,null,null,null,0,null,0,null,null,null,254,0,{"$f":"AK260+AJ261","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI261>$K$21,0,AS260+AR261)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,231,0,null,null,null,null,231,1023,null,"",null,"","",null,null,null,null,null,null,255,255,0,null,0,null,null,null,0,null,0,null,null,null,255,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,232,0,null,null,null,null,232,1023,null,"",null,"","",null,null,null,null,null,null,256,256,0,null,0,null,null,null,0,null,0,null,null,null,256,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,233,0,null,null,null,null,233,1023,null,"",null,"","",null,null,null,null,null,null,257,257,{"$f":"C288","v":0},null,0,null,null,null,{"$f":"I288","v":0},null,{"$f":"-AC264","v":0},null,null,null,257,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,234,0,null,null,null,null,234,1023,null,"",null,"","",null,null,null,null,null,null,258,258,0,null,0,null,null,null,0,null,0,null,null,null,258,{"$f":"IF(AI265>$K$21,0,IF(AC265>W265,AC265,W265))","v":0},0,0,null,{"$f":"IF(AI265>$K$21,0,AN264)","v":0},0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI265>$K$21,0,BT264*$E$20/12)","v":0}]
[null,235,0,null,null,null,null,235,1023,null,"",null,"","",null,null,null,null,null,null,259,259,0,null,0,null,null,null,0,null,0,null,null,null,259,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,236,0,null,null,null,null,236,1023,null,"",null,"","",null,null,null,null,null,null,260,260,0,null,0,null,null,null,0,null,0,null,null,null,260,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,237,0,null,null,null,null,237,1023,null,"",null,"","",null,null,null,null,null,null,261,261,0,null,0,null,null,null,0,null,0,null,null,null,261,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,238,0,null,null,null,null,238,1023,null,"",null,"","",null,null,null,null,null,null,262,262,0,null,0,null,null,null,0,null,0,null,null,null,262,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,239,0,null,null,null,null,239,1023,null,"",null,"","",null,null,null,null,null,null,263,263,0,null,0,null,null,null,0,null,0,null,null,null,263,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,240,0,null,null,null,null,240,1021.01,1021.01,"",null,"","",null,null,null,null,null,null,264,264,0,null,0,null,null,null,0,null,0,null,null,null,264,0,{"$f":"IF(AI271>$K$21,0,AK270+AJ271)","v":0},0,{"$f":"SUM(AL260:AL271)","v":0},{"$f":"IF(AI271>$K$21,0,AN270+AP271)","v":0},0,{"$f":"SUM(AO260:AO271)","v":0},null,0,{"$f":"IF(AI271>$K$21,0,AS270+AR271)","v":0},0,{"$f":"SUM(AT260:AT271)","v":0},{"$f":"IF(AI271>$K$21,0,AV270+AX271)","v":0},0,{"$f":"SUM(AW260:AW271)","v":0},null,0,0,0,{"$f":"SUM(BB260:BB271)","v":0},{"$f":"IF(AI271>$K$21,0,BD270+BF271)","v":0},0,{"$f":"SUM(BE260:BE271)","v":0},null,0,0,0,{"$f":"SUM(BJ260:BJ271)","v":0},{"$f":"IF(AI271>$K$21,0,BL270+BN271)","v":0},0,{"$f":"SUM(BM260:BM271)","v":0},null,0,0,0,{"$f":"SUM(BR260:BR271)","v":0},{"$f":"IF(AI271>$K$21,0,BT270+BV271)","v":0},0,{"$f":"SUM(BU260:BU271)","v":0}]
[null,241,0,null,null,null,null,241,0,null,"",null,"","",null,null,null,null,null,null,265,265,0,null,0,null,null,null,0,null,0,null,null,null,265,0,{"$f":"IF(AI272>$K$21,0,AK271+AJ272+AM271)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI272>$K$21,0,AS271+AR272+AU271)","v":0},0,null,{"$f":"IF(AI272>$K$21,0,AV271)","v":0},0,null,null,0,{"$f":"IF(AI272>$K$21,0,BA271+AZ272+BC271)","v":0},0,null,{"$f":"IF(AI272>$K$21,0,BD271)","v":0},0,null,null,0,{"$f":"IF(AI272>$K$21,0,BI271+BH272+BK271)","v":0},0,null,{"$f":"IF(AI272>$K$21,0,BL271)","v":0},0,null,null,0,{"$f":"IF(AI272>$K$21,0,BQ271+BP272+BS271)","v":0},0,null,{"$f":"IF(AI272>$K$21,0,BT271)","v":0},0]
[null,242,0,null,null,null,null,242,0,null,"",null,"","",null,null,null,null,null,null,266,266,0,null,0,null,null,null,0,null,0,null,null,null,266,0,{"$f":"AK272+AJ273","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI273>$K$21,0,AS272+AR273)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,243,0,null,null,null,null,243,0,null,"",null,"","",null,null,null,null,null,null,267,267,0,null,0,null,null,null,0,null,0,null,null,null,267,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,244,0,null,null,null,null,244,0,null,"",null,"","",null,null,null,null,null,null,268,268,0,null,0,null,null,null,0,null,0,null,null,null,268,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,245,0,null,null,null,null,245,0,null,"",null,"","",null,null,null,null,null,null,269,269,0,null,0,null,null,null,0,null,0,null,null,null,269,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,246,0,null,null,null,null,246,0,null,"",null,"","",null,null,null,null,null,null,270,270,0,null,0,null,null,null,0,null,0,null,null,null,270,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,247,0,null,null,null,null,247,0,null,"",null,"","",null,null,null,null,null,null,271,271,0,null,0,null,null,null,0,null,0,null,null,null,271,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,248,0,null,null,null,null,248,0,null,"",null,"","",null,null,null,null,null,null,272,272,0,null,0,null,null,null,0,null,0,null,null,null,272,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,249,0,null,null,null,null,249,0,null,"",null,"","",null,null,null,null,null,null,273,273,0,null,0,null,null,null,0,null,0,null,null,null,273,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,250,0,null,null,null,null,250,0,null,"",null,"","",null,null,null,null,null,null,274,274,0,null,0,null,null,null,0,null,0,null,null,null,274,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,251,0,null,null,null,null,251,0,null,"",null,"","",null,null,null,null,null,null,275,275,0,null,0,null,null,null,0,null,0,null,null,null,275,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,252,0,null,null,null,null,252,0,null,"",null,"","",null,null,null,null,null,null,276,276,0,null,0,null,null,null,0,null,0,null,null,null,276,0,{"$f":"IF(AI283>$K$21,0,AK282+AJ283)","v":0},0,{"$f":"SUM(AL272:AL283)","v":0},{"$f":"IF(AI283>$K$21,0,AN282+AP283)","v":0},0,{"$f":"SUM(AO272:AO283)","v":0},null,0,{"$f":"IF(AI283>$K$21,0,AS282+AR283)","v":0},0,{"$f":"SUM(AT272:AT283)","v":0},{"$f":"IF(AI283>$K$21,0,AV282+AX283)","v":0},0,{"$f":"SUM(AW272:AW283)","v":0},null,0,0,0,{"$f":"SUM(BB272:BB283)","v":0},{"$f":"IF(AI283>$K$21,0,BD282+BF283)","v":0},0,{"$f":"SUM(BE272:BE283)","v":0},null,0,0,0,{"$f":"SUM(BJ272:BJ283)","v":0},{"$f":"IF(AI283>$K$21,0,BL282+BN283)","v":0},0,{"$f":"SUM(BM272:BM283)","v":0},null,0,0,0,{"$f":"SUM(BR272:BR283)","v":0},{"$f":"IF(AI283>$K$21,0,BT282+BV283)","v":0},0,{"$f":"SUM(BU272:BU283)","v":0}]
[null,253,0,null,null,null,null,253,0,null,"",null,"","",null,null,null,null,null,null,277,277,0,null,0,null,null,null,0,null,0,null,null,null,277,0,{"$f":"IF(AI284>$K$21,0,AK283+AJ284+AM283)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI284>$K$21,0,AS283+AR284+AU283)","v":0},0,null,{"$f":"IF(AI284>$K$21,0,AV283)","v":0},0,null,null,0,{"$f":"IF(AI284>$K$21,0,BA283+AZ284+BC283)","v":0},0,null,{"$f":"IF(AI284>$K$21,0,BD283)","v":0},0,null,null,0,{"$f":"IF(AI284>$K$21,0,BI283+BH284+BK283)","v":0},0,null,{"$f":"IF(AI284>$K$21,0,BL283)","v":0},0,null,null,0,{"$f":"IF(AI284>$K$21,0,BQ283+BP284+BS283)","v":0},0,null,{"$f":"IF(AI284>$K$21,0,BT283)","v":0},0]
[null,254,0,null,null,null,null,254,0,null,"",null,"","",null,null,null,null,null,null,278,278,0,null,0,null,null,null,0,null,0,null,null,null,278,0,{"$f":"AK284+AJ285","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI285>$K$21,0,AS284+AR285)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,255,0,null,null,null,null,255,0,null,"",null,"","",null,null,null,null,null,null,279,279,0,null,0,null,null,null,0,null,0,null,null,null,279,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,256,0,null,null,null,null,256,0,null,"",null,"","",null,null,null,null,null,null,280,280,0,null,0,null,null,null,0,null,0,null,null,null,280,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI287>$K$21,0,AV286*$E$20/12)","v":0},null,null,0,{"$f":"IF(AI287>$K$21,0,BA286+AZ287)","v":0},0,null,0,{"$f":"IF(AI287>$K$21,0,BD286*$E$20/12)","v":0},null,null,0,{"$f":"IF(V287>$K$21,0,BI286+BH287)","v":0},0,null,0,{"$f":"IF(AI287>$K$21,0,BL286*$E$20/12)","v":0},null,null,0,{"$f":"IF(AI287>$K$21,0,BQ286+BP287)","v":0},0,null,0,0]
[null,257,0,null,null,null,null,257,0,null,"",null,"","",null,null,null,null,null,null,281,281,0,null,0,null,null,null,0,null,0,null,null,null,281,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,258,0,null,null,null,null,258,0,null,"",null,"","",null,null,null,null,null,null,282,282,0,null,0,null,null,null,0,null,0,null,null,null,282,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,259,{"$f":"IF(B290>$I$21,0,IF(AND(D290<>C289,D290<>0),D290,C289))","v":0},null,null,null,null,259,{"$f":"IF(H290>$J$21,0,IF(AND(J290<>I289,J290<>0),J290,I289))","v":0},null,"",null,"","",null,null,null,null,null,null,283,283,0,null,0,null,null,null,0,null,0,null,null,null,283,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,260,0,null,null,null,null,260,0,null,"",null,"","",null,null,null,null,null,null,284,284,0,null,0,null,null,null,0,null,0,null,null,null,284,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,261,0,null,null,null,null,261,0,null,"",null,"","",null,null,null,null,null,null,285,285,0,null,0,null,null,null,0,null,0,null,null,null,285,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,262,0,null,null,null,null,262,0,null,"",null,"","",null,null,null,null,null,null,286,286,0,null,0,null,null,null,0,null,0,null,null,null,286,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,263,0,null,null,null,null,263,0,null,"",null,"","",null,null,null,null,null,null,287,287,0,null,0,null,null,null,0,null,0,null,null,null,287,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,264,0,null,null,null,null,264,0,null,"",null,"","",null,null,null,null,null,null,288,288,0,null,0,null,null,null,0,null,0,null,null,null,288,0,{"$f":"IF(AI295>$K$21,0,AK294+AJ295)","v":0},0,{"$f":"SUM(AL284:AL295)","v":0},{"$f":"IF(AI295>$K$21,0,AN294+AP295)","v":0},0,{"$f":"SUM(AO284:AO295)","v":0},null,0,{"$f":"IF(AI295>$K$21,0,AS294+AR295)","v":0},0,{"$f":"SUM(AT284:AT295)","v":0},{"$f":"IF(AI295>$K$21,0,AV294+AX295)","v":0},0,{"$f":"SUM(AW284:AW295)","v":0},null,0,0,0,{"$f":"SUM(BB284:BB295)","v":0},{"$f":"IF(AI295>$K$21,0,BD294+BF295)","v":0},0,{"$f":"SUM(BE284:BE295)","v":0},null,0,0,0,{"$f":"SUM(BJ284:BJ295)","v":0},{"$f":"IF(AI295>$K$21,0,BL294+BN295)","v":0},0,{"$f":"SUM(BM284:BM295)","v":0},null,0,0,0,{"$f":"SUM(BR284:BR295)","v":0},{"$f":"IF(AI295>$K$21,0,BT294+BV295)","v":0},0,{"$f":"SUM(BU284:BU295)","v":0}]
[null,265,0,null,null,null,null,265,0,null,"",null,"","",null,null,null,null,null,null,289,289,0,null,0,null,null,null,0,null,0,null,null,null,289,0,{"$f":"IF(AI296>$K$21,0,AK295+AJ296+AM295)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI296>$K$21,0,AS295+AR296+AU295)","v":0},0,null,{"$f":"IF(AI296>$K$21,0,AV295)","v":0},0,null,null,0,{"$f":"IF(AI296>$K$21,0,BA295+AZ296+BC295)","v":0},0,null,{"$f":"IF(AI296>$K$21,0,BD295)","v":0},0,null,null,0,{"$f":"IF(AI296>$K$21,0,BI295+BH296+BK295)","v":0},0,null,{"$f":"IF(AI296>$K$21,0,BL295)","v":0},0,null,null,0,{"$f":"IF(AI296>$K$21,0,BQ295+BP296+BS295)","v":0},0,null,{"$f":"IF(AI296>$K$21,0,BT295)","v":0},0]
[null,266,0,null,null,null,null,266,0,null,"",null,"","",null,null,null,null,null,null,290,290,0,null,0,null,null,null,0,null,0,null,null,null,290,0,{"$f":"AK296+AJ297","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI297>$K$21,0,AS296+AR297)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,267,0,null,null,null,null,267,0,null,"",null,"","",null,null,null,null,null,null,291,291,0,null,0,null,null,null,0,null,0,null,null,null,291,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,268,0,null,null,null,null,268,0,null,"",null,"","",null,null,null,null,null,null,292,292,0,null,0,null,null,null,0,null,0,null,null,null,292,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,269,0,null,null,null,null,269,0,null,"",null,"","",null,null,null,null,null,null,293,293,0,null,0,null,null,null,0,null,0,null,null,null,293,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,270,0,null,null,null,null,270,0,null,"",null,"","",null,null,null,null,null,null,294,294,0,null,0,null,null,null,0,null,0,null,null,null,294,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,271,0,null,null,null,null,271,0,null,"",null,"","",null,null,null,null,null,null,295,295,0,null,0,null,null,null,0,null,0,null,null,null,295,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,272,0,null,null,null,null,272,0,null,"",null,"","",null,null,null,null,null,null,296,296,0,null,0,null,null,null,0,null,0,null,null,null,296,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,273,0,null,null,null,null,273,0,null,"",null,"","",null,null,null,null,null,null,297,297,0,null,0,null,null,null,0,null,0,null,null,null,297,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,274,0,null,null,null,null,274,0,null,"",null,"","",null,null,null,null,null,null,298,298,0,null,0,null,null,null,0,null,0,null,null,null,298,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,275,0,null,null,null,null,275,0,null,"",null,"","",null,null,null,null,null,null,299,299,0,null,0,null,null,null,0,null,0,null,null,null,299,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,276,0,null,null,null,null,276,0,null,"",null,"","",null,null,null,null,null,null,300,300,0,null,0,null,null,null,0,null,0,null,null,null,300,0,{"$f":"IF(AI307>$K$21,0,AK306+AJ307)","v":0},0,{"$f":"SUM(AL296:AL307)","v":0},{"$f":"IF(AI307>$K$21,0,AN306+AP307)","v":0},0,{"$f":"SUM(AO296:AO307)","v":0},null,0,{"$f":"IF(AI307>$K$21,0,AS306+AR307)","v":0},0,{"$f":"SUM(AT296:AT307)","v":0},{"$f":"IF(AI307>$K$21,0,AV306+AX307)","v":0},0,{"$f":"SUM(AW296:AW307)","v":0},null,0,0,0,{"$f":"SUM(BB296:BB307)","v":0},{"$f":"IF(AI307>$K$21,0,BD306+BF307)","v":0},0,{"$f":"SUM(BE296:BE307)","v":0},null,0,0,0,{"$f":"SUM(BJ296:BJ307)","v":0},{"$f":"IF(AI307>$K$21,0,BL306+BN307)","v":0},0,{"$f":"SUM(BM296:BM307)","v":0},null,0,0,0,{"$f":"SUM(BR296:BR307)","v":0},{"$f":"IF(AI307>$K$21,0,BT306+BV307)","v":0},0,{"$f":"SUM(BU296:BU307)","v":0}]
[null,277,0,null,null,null,null,277,0,null,"",null,"","",null,null,null,null,null,null,301,301,0,null,0,null,null,null,0,null,0,null,null,null,301,0,{"$f":"IF(AI308>$K$21,0,AK307+AJ308+AM307)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI308>$K$21,0,AS307+AR308+AU307)","v":0},0,null,{"$f":"IF(AI308>$K$21,0,AV307)","v":0},0,null,null,0,{"$f":"IF(AI308>$K$21,0,BA307+AZ308+BC307)","v":0},0,null,{"$f":"IF(AI308>$K$21,0,BD307)","v":0},0,null,null,0,{"$f":"IF(AI308>$K$21,0,BI307+BH308+BK307)","v":0},0,null,{"$f":"IF(AI308>$K$21,0,BL307)","v":0},0,null,null,0,{"$f":"IF(AI308>$K$21,0,BQ307+BP308+BS307)","v":0},0,null,{"$f":"IF(AI308>$K$21,0,BT307)","v":0},0]
[null,278,0,null,null,null,null,278,0,null,"",null,"","",null,null,null,null,null,null,302,302,0,null,0,null,null,null,0,null,0,null,null,null,302,0,{"$f":"AK308+AJ309","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI309>$K$21,0,AS308+AR309)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,279,0,null,null,null,null,279,0,null,"",null,"","",null,null,null,null,null,null,303,303,0,null,0,null,null,null,0,null,0,null,null,null,303,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,280,0,null,null,null,null,280,0,null,"",null,"","",null,null,null,null,null,null,304,304,0,null,{"$f":"-W311","v":0},null,null,null,0,null,0,null,null,null,304,0,0,{"$f":"AK311*$E$20/12","v":0},null,0,0,null,null,{"$f":"W311","v":0},0,{"$f":"AS311*$E$20/12","v":0},null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,281,0,null,null,null,null,281,0,null,"",null,"","",null,null,null,null,null,null,305,305,0,null,0,null,null,null,0,null,0,null,null,null,305,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,282,0,null,null,null,null,282,0,null,"",null,{"$f":"IF(AND($J$9>0,H313=($J$24+1),I313>=J312),\"ERREUR ECHEANCE\",IF(AND($J$9>0,H313=$J$24),\"Échéance Prêt relais\",\"\"))","v":""},{"$f":"IF(OR(H313=$I$24+1,H313=$J$24+1),\"Renseigner de nouveau l'échéance totale des prêts amortissables toutes assurances comprises\",IF(OR(K313<>\"\",M313<>\"\"),\"Échéance à saisir = celle du prêt amortissable avec ADI + capital prêt relais + intérêts concernés\",\"\"))","v":""},null,null,null,null,null,null,306,306,0,null,0,null,null,null,0,null,0,null,null,null,306,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,{"$f":"AC313","v":0},0,{"$f":"BA313*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ313-W313","v":0},0,{"$f":"BI313*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ313-AC313","v":0},0,{"$f":"BQ313*$E$20/12","v":0},null,0,0]
[null,283,0,null,null,null,null,283,0,null,{"$f":"IF(AND($I$9>0,B314=($I$24+1),C314>=D313),\"ERREUR ECHEANCE\",IF(AND($I$9>0,H314=$I$24),\"Échéance Prêt relais\",\"\"))","v":""},null,"","",null,null,null,null,null,null,307,307,0,null,0,null,null,null,0,null,0,null,null,null,307,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,284,0,null,null,null,null,284,0,null,"",null,"","",null,null,null,null,null,null,308,308,0,null,0,null,null,null,0,null,0,null,null,null,308,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,285,0,null,null,null,null,285,0,null,"",null,"","",null,null,null,null,null,null,309,309,0,null,0,null,null,null,0,null,0,null,null,null,309,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,286,0,null,null,null,null,286,0,null,"",null,"","",null,null,null,null,null,null,310,310,0,null,0,null,null,null,0,null,0,null,null,null,310,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,287,0,null,null,null,null,287,0,null,"",null,"","",null,null,null,null,null,null,311,311,0,null,0,null,null,null,0,null,0,null,null,null,311,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,288,0,null,null,null,null,288,0,null,"",null,"","",null,null,null,null,null,null,312,312,0,null,0,null,null,null,0,null,0,null,null,null,312,0,{"$f":"IF(AI319>$K$21,0,AK318+AJ319)","v":0},0,{"$f":"SUM(AL308:AL319)","v":0},{"$f":"IF(AI319>$K$21,0,AN318+AP319)","v":0},0,{"$f":"SUM(AO308:AO319)","v":0},null,0,{"$f":"IF(AI319>$K$21,0,AS318+AR319)","v":0},0,{"$f":"SUM(AT308:AT319)","v":0},{"$f":"IF(AI319>$K$21,0,AV318+AX319)","v":0},0,{"$f":"SUM(AW308:AW319)","v":0},null,0,0,0,{"$f":"SUM(BB308:BB319)","v":0},{"$f":"IF(AI319>$K$21,0,BD318+BF319)","v":0},0,{"$f":"SUM(BE308:BE319)","v":0},null,0,0,0,{"$f":"SUM(BJ308:BJ319)","v":0},{"$f":"IF(AI319>$K$21,0,BL318+BN319)","v":0},0,{"$f":"SUM(BM308:BM319)","v":0},null,0,0,0,{"$f":"SUM(BR308:BR319)","v":0},{"$f":"IF(AI319>$K$21,0,BT318+BV319)","v":0},0,{"$f":"SUM(BU308:BU319)","v":0}]
[null,289,0,null,null,null,null,289,0,null,"",null,"","",null,null,null,null,null,null,313,313,0,null,0,null,null,null,0,null,0,null,null,null,313,0,{"$f":"IF(AI320>$K$21,0,AK319+AJ320+AM319)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI320>$K$21,0,AS319+AR320+AU319)","v":0},0,null,{"$f":"IF(AI320>$K$21,0,AV319)","v":0},0,null,null,0,{"$f":"IF(AI320>$K$21,0,BA319+AZ320+BC319)","v":0},0,null,{"$f":"IF(AI320>$K$21,0,BD319)","v":0},0,null,null,0,{"$f":"IF(AI320>$K$21,0,BI319+BH320+BK319)","v":0},0,null,{"$f":"IF(AI320>$K$21,0,BL319)","v":0},0,null,null,0,{"$f":"IF(AI320>$K$21,0,BQ319+BP320+BS319)","v":0},0,null,{"$f":"IF(AI320>$K$21,0,BT319)","v":0},0]
[null,290,0,null,null,null,null,290,0,null,"",null,"","",null,null,null,null,null,null,314,314,0,null,0,null,null,null,0,null,0,null,null,null,314,0,{"$f":"AK320+AJ321","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI321>$K$21,0,AS320+AR321)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,291,0,null,null,null,null,291,0,null,"",null,"","",null,null,null,null,null,null,315,315,0,null,0,null,null,null,0,null,0,null,null,null,315,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,292,0,null,null,null,null,292,0,null,"",null,"","",null,null,null,null,null,null,316,316,0,null,0,null,null,null,0,null,0,null,null,null,316,0,0,0,null,0,{"$f":"IF(AI323>$K$21,0,AN322*$E$20/12)","v":0},null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,293,0,null,null,null,null,293,0,null,"",null,"","",null,null,null,null,null,null,317,317,0,null,0,null,null,null,0,null,0,null,null,null,317,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,294,0,null,null,null,null,294,0,null,"",null,"","",null,null,null,null,null,null,318,318,0,null,0,null,null,null,0,null,0,null,null,null,318,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,295,0,null,null,null,null,295,0,null,"",null,"","",null,null,null,null,null,null,319,319,0,null,0,null,null,null,0,null,0,null,null,null,319,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,296,0,null,null,null,null,296,0,null,"",null,"","",null,null,null,null,null,null,320,320,0,null,0,null,null,null,0,null,0,null,null,null,320,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,297,0,null,null,null,null,297,0,null,"",null,"","",null,null,null,null,null,null,321,321,{"$f":"C352","v":0},null,0,null,null,null,{"$f":"I352","v":0},null,{"$f":"-AC328","v":0},null,null,null,321,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,298,0,null,null,null,null,298,0,null,"",null,"","",null,null,null,null,null,null,322,322,0,null,0,null,null,null,0,null,0,null,null,null,322,{"$f":"IF(AI329>$K$21,0,IF(AC329>W329,AC329,W329))","v":0},0,0,null,{"$f":"IF(AI329>$K$21,0,AN328)","v":0},0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI329>$K$21,0,BT328*$E$20/12)","v":0}]
[null,299,0,null,null,null,null,299,0,null,"",null,"","",null,null,null,null,null,null,323,323,0,null,0,null,null,null,0,null,0,null,null,null,323,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,300,0,null,null,null,null,300,0,null,"",null,"","",null,null,null,null,null,null,324,324,0,null,0,null,null,null,0,null,0,null,null,null,324,0,{"$f":"IF(AI331>$K$21,0,AK330+AJ331)","v":0},0,{"$f":"SUM(AL320:AL331)","v":0},{"$f":"IF(AI331>$K$21,0,AN330+AP331)","v":0},0,{"$f":"SUM(AO320:AO331)","v":0},null,0,{"$f":"IF(AI331>$K$21,0,AS330+AR331)","v":0},0,{"$f":"SUM(AT320:AT331)","v":0},{"$f":"IF(AI331>$K$21,0,AV330+AX331)","v":0},0,{"$f":"SUM(AW320:AW331)","v":0},null,0,0,0,{"$f":"SUM(BB320:BB331)","v":0},{"$f":"IF(AI331>$K$21,0,BD330+BF331)","v":0},0,{"$f":"SUM(BE320:BE331)","v":0},null,0,0,0,{"$f":"SUM(BJ320:BJ331)","v":0},{"$f":"IF(AI331>$K$21,0,BL330+BN331)","v":0},0,{"$f":"SUM(BM320:BM331)","v":0},null,0,0,0,{"$f":"SUM(BR320:BR331)","v":0},{"$f":"IF(AI331>$K$21,0,BT330+BV331)","v":0},0,{"$f":"SUM(BU320:BU331)","v":0}]
[null,301,0,null,null,null,null,301,0,null,"",null,"","",null,null,null,null,null,null,325,325,0,null,0,null,null,null,0,null,0,null,null,null,325,0,{"$f":"IF(AI332>$K$21,0,AK331+AJ332+AM331)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI332>$K$21,0,AS331+AR332+AU331)","v":0},0,null,{"$f":"IF(AI332>$K$21,0,AV331)","v":0},0,null,null,0,{"$f":"IF(AI332>$K$21,0,BA331+AZ332+BC331)","v":0},0,null,{"$f":"IF(AI332>$K$21,0,BD331)","v":0},0,null,null,0,{"$f":"IF(AI332>$K$21,0,BI331+BH332+BK331)","v":0},0,null,{"$f":"IF(AI332>$K$21,0,BL331)","v":0},0,null,null,0,{"$f":"IF(AI332>$K$21,0,BQ331+BP332+BS331)","v":0},0,null,{"$f":"IF(AI332>$K$21,0,BT331)","v":0},0]
[null,302,0,null,null,null,null,302,0,null,"",null,"","",null,null,null,null,null,null,326,326,0,null,0,null,null,null,0,null,0,null,null,null,326,0,{"$f":"AK332+AJ333","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI333>$K$21,0,AS332+AR333)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,303,0,null,null,null,null,303,0,null,"",null,"","",null,null,null,null,null,null,327,327,0,null,0,null,null,null,0,null,0,null,null,null,327,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,304,0,null,null,null,null,304,0,null,"",null,"","",null,null,null,null,null,null,328,328,0,null,0,null,null,null,0,null,0,null,null,null,328,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,305,0,null,null,null,null,305,0,null,"",null,"","",null,null,null,null,null,null,329,329,0,null,0,null,null,null,0,null,0,null,null,null,329,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,306,0,null,null,null,null,306,0,null,"",null,"","",null,null,null,null,null,null,330,330,0,null,0,null,null,null,0,null,0,null,null,null,330,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,307,0,null,null,null,null,307,0,null,"",null,"","",null,null,null,null,null,null,331,331,0,null,0,null,null,null,0,null,0,null,null,null,331,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,308,0,null,null,null,null,308,0,null,"",null,"","",null,null,null,null,null,null,332,332,0,null,0,null,null,null,0,null,0,null,null,null,332,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,309,0,null,null,null,null,309,0,null,"",null,"","",null,null,null,null,null,null,333,333,0,null,0,null,null,null,0,null,0,null,null,null,333,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,310,0,null,null,null,null,310,0,null,"",null,"","",null,null,null,null,null,null,334,334,0,null,0,null,null,null,0,null,0,null,null,null,334,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,311,0,null,null,null,null,311,0,null,"",null,"","",null,null,null,null,null,null,335,335,0,null,0,null,null,null,0,null,0,null,null,null,335,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,312,0,null,null,null,null,312,0,null,"",null,"","",null,null,null,null,null,null,336,336,0,null,0,null,null,null,0,null,0,null,null,null,336,0,{"$f":"IF(AI343>$K$21,0,AK342+AJ343)","v":0},0,{"$f":"SUM(AL332:AL343)","v":0},{"$f":"IF(AI343>$K$21,0,AN342+AP343)","v":0},0,{"$f":"SUM(AO332:AO343)","v":0},null,0,{"$f":"IF(AI343>$K$21,0,AS342+AR343)","v":0},0,{"$f":"SUM(AT332:AT343)","v":0},{"$f":"IF(AI343>$K$21,0,AV342+AX343)","v":0},0,{"$f":"SUM(AW332:AW343)","v":0},null,0,0,0,{"$f":"SUM(BB332:BB343)","v":0},{"$f":"IF(AI343>$K$21,0,BD342+BF343)","v":0},0,{"$f":"SUM(BE332:BE343)","v":0},null,0,0,0,{"$f":"SUM(BJ332:BJ343)","v":0},{"$f":"IF(AI343>$K$21,0,BL342+BN343)","v":0},0,{"$f":"SUM(BM332:BM343)","v":0},null,0,0,0,{"$f":"SUM(BR332:BR343)","v":0},{"$f":"IF(AI343>$K$21,0,BT342+BV343)","v":0},0,{"$f":"SUM(BU332:BU343)","v":0}]
[null,313,0,null,null,null,null,313,0,null,"",null,"","",null,null,null,null,null,null,337,337,0,null,0,null,null,null,0,null,0,null,null,null,337,0,{"$f":"IF(AI344>$K$21,0,AK343+AJ344+AM343)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI344>$K$21,0,AS343+AR344+AU343)","v":0},0,null,{"$f":"IF(AI344>$K$21,0,AV343)","v":0},0,null,null,0,{"$f":"IF(AI344>$K$21,0,BA343+AZ344+BC343)","v":0},0,null,{"$f":"IF(AI344>$K$21,0,BD343)","v":0},0,null,null,0,{"$f":"IF(AI344>$K$21,0,BI343+BH344+BK343)","v":0},0,null,{"$f":"IF(AI344>$K$21,0,BL343)","v":0},0,null,null,0,{"$f":"IF(AI344>$K$21,0,BQ343+BP344+BS343)","v":0},0,null,{"$f":"IF(AI344>$K$21,0,BT343)","v":0},0]
[null,314,0,null,null,null,null,314,0,null,"",null,"","",null,null,null,null,null,null,338,338,0,null,0,null,null,null,0,null,0,null,null,null,338,0,{"$f":"AK344+AJ345","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI345>$K$21,0,AS344+AR345)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,315,0,null,null,null,null,315,0,null,"",null,"","",null,null,null,null,null,null,339,339,0,null,0,null,null,null,0,null,0,null,null,null,339,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,316,0,null,null,null,null,316,0,null,"",null,"","",null,null,null,null,null,null,340,340,0,null,0,null,null,null,0,null,0,null,null,null,340,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,317,0,null,null,null,null,317,0,null,"",null,"","",null,null,null,null,null,null,341,341,0,null,0,null,null,null,0,null,0,null,null,null,341,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,318,0,null,null,null,null,318,0,null,"",null,"","",null,null,null,null,null,null,342,342,0,null,0,null,null,null,0,null,0,null,null,null,342,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,319,0,null,null,null,null,319,0,null,"",null,"","",null,null,null,null,null,null,343,343,0,null,0,null,null,null,0,null,0,null,null,null,343,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,320,0,null,null,null,null,320,0,null,"",null,"","",null,null,null,null,null,null,344,344,0,null,0,null,null,null,0,null,0,null,null,null,344,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI351>$K$21,0,AV350*$E$20/12)","v":0},null,null,0,{"$f":"IF(AI351>$K$21,0,BA350+AZ351)","v":0},0,null,0,{"$f":"IF(AI351>$K$21,0,BD350*$E$20/12)","v":0},null,null,0,{"$f":"IF(V351>$K$21,0,BI350+BH351)","v":0},0,null,0,{"$f":"IF(AI351>$K$21,0,BL350*$E$20/12)","v":0},null,null,0,{"$f":"IF(AI351>$K$21,0,BQ350+BP351)","v":0},0,null,0,0]
[null,321,0,null,null,null,null,321,0,null,"",null,"","",null,null,null,null,null,null,345,345,0,null,0,null,null,null,0,null,0,null,null,null,345,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,322,0,null,null,null,null,322,0,null,"",null,"","",null,null,null,null,null,null,346,346,0,null,0,null,null,null,0,null,0,null,null,null,346,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,323,{"$f":"IF(B354>$I$21,0,IF(AND(D354<>C353,D354<>0),D354,C353))","v":0},null,null,null,null,323,{"$f":"IF(H354>$J$21,0,IF(AND(J354<>I353,J354<>0),J354,I353))","v":0},null,"",null,"","",null,null,null,null,null,null,347,347,0,null,0,null,null,null,0,null,0,null,null,null,347,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,324,0,null,null,null,null,324,0,null,"",null,"","",null,null,null,null,null,null,348,348,0,null,0,null,null,null,0,null,0,null,null,null,348,0,{"$f":"IF(AI355>$K$21,0,AK354+AJ355)","v":0},0,{"$f":"SUM(AL344:AL355)","v":0},{"$f":"IF(AI355>$K$21,0,AN354+AP355)","v":0},0,{"$f":"SUM(AO344:AO355)","v":0},null,0,{"$f":"IF(AI355>$K$21,0,AS354+AR355)","v":0},0,{"$f":"SUM(AT344:AT355)","v":0},{"$f":"IF(AI355>$K$21,0,AV354+AX355)","v":0},0,{"$f":"SUM(AW344:AW355)","v":0},null,0,0,0,{"$f":"SUM(BB344:BB355)","v":0},{"$f":"IF(AI355>$K$21,0,BD354+BF355)","v":0},0,{"$f":"SUM(BE344:BE355)","v":0},null,0,0,0,{"$f":"SUM(BJ344:BJ355)","v":0},{"$f":"IF(AI355>$K$21,0,BL354+BN355)","v":0},0,{"$f":"SUM(BM344:BM355)","v":0},null,0,0,0,{"$f":"SUM(BR344:BR355)","v":0},{"$f":"IF(AI355>$K$21,0,BT354+BV355)","v":0},0,{"$f":"SUM(BU344:BU355)","v":0}]
[null,325,0,null,null,null,null,325,0,null,"",null,"","",null,null,null,null,null,null,349,349,0,null,0,null,null,null,0,null,0,null,null,null,349,0,{"$f":"IF(AI356>$K$21,0,AK355+AJ356+AM355)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI356>$K$21,0,AS355+AR356+AU355)","v":0},0,null,{"$f":"IF(AI356>$K$21,0,AV355)","v":0},0,null,null,0,{"$f":"IF(AI356>$K$21,0,BA355+AZ356+BC355)","v":0},0,null,{"$f":"IF(AI356>$K$21,0,BD355)","v":0},0,null,null,0,{"$f":"IF(AI356>$K$21,0,BI355+BH356+BK355)","v":0},0,null,{"$f":"IF(AI356>$K$21,0,BL355)","v":0},0,null,null,0,{"$f":"IF(AI356>$K$21,0,BQ355+BP356+BS355)","v":0},0,null,{"$f":"IF(AI356>$K$21,0,BT355)","v":0},0]
[null,326,0,null,null,null,null,326,0,null,"",null,"","",null,null,null,null,null,null,350,350,0,null,0,null,null,null,0,null,0,null,null,null,350,0,{"$f":"AK356+AJ357","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI357>$K$21,0,AS356+AR357)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,327,0,null,null,null,null,327,0,null,"",null,"","",null,null,null,null,null,null,351,351,0,null,0,null,null,null,0,null,0,null,null,null,351,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,328,0,null,null,null,null,328,0,null,"",null,"","",null,null,null,null,null,null,352,352,0,null,0,null,null,null,0,null,0,null,null,null,352,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,329,0,null,null,null,null,329,0,null,"",null,"","",null,null,null,null,null,null,353,353,0,null,0,null,null,null,0,null,0,null,null,null,353,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,330,0,null,null,null,null,330,0,null,"",null,"","",null,null,null,null,null,null,354,354,0,null,0,null,null,null,0,null,0,null,null,null,354,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,331,0,null,null,null,null,331,0,null,"",null,"","",null,null,null,null,null,null,355,355,0,null,0,null,null,null,0,null,0,null,null,null,355,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,332,0,null,null,null,null,332,0,null,"",null,"","",null,null,null,null,null,null,356,356,0,null,0,null,null,null,0,null,0,null,null,null,356,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,333,0,null,null,null,null,333,0,null,"",null,"","",null,null,null,null,null,null,357,357,0,null,0,null,null,null,0,null,0,null,null,null,357,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,334,0,null,null,null,null,334,0,null,"",null,"","",null,null,null,null,null,null,358,358,0,null,0,null,null,null,0,null,0,null,null,null,358,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,335,0,null,null,null,null,335,0,null,"",null,"","",null,null,null,null,null,null,359,359,0,null,0,null,null,null,0,null,0,null,null,null,359,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,336,0,null,null,null,null,336,0,null,"",null,"","",null,null,null,null,null,null,360,360,0,null,0,null,null,null,0,null,0,null,null,null,360,0,{"$f":"IF(AI367>$K$21,0,AK366+AJ367)","v":0},0,{"$f":"SUM(AL356:AL367)","v":0},{"$f":"IF(AI367>$K$21,0,AN366+AP367)","v":0},0,{"$f":"SUM(AO356:AO367)","v":0},null,0,{"$f":"IF(AI367>$K$21,0,AS366+AR367)","v":0},0,{"$f":"SUM(AT356:AT367)","v":0},{"$f":"IF(AI367>$K$21,0,AV366+AX367)","v":0},0,{"$f":"SUM(AW356:AW367)","v":0},null,0,0,0,{"$f":"SUM(BB356:BB367)","v":0},{"$f":"IF(AI367>$K$21,0,BD366+BF367)","v":0},0,{"$f":"SUM(BE356:BE367)","v":0},null,0,0,0,{"$f":"SUM(BJ356:BJ367)","v":0},{"$f":"IF(AI367>$K$21,0,BL366+BN367)","v":0},0,{"$f":"SUM(BM356:BM367)","v":0},null,0,0,0,{"$f":"SUM(BR356:BR367)","v":0},{"$f":"IF(AI367>$K$21,0,BT366+BV367)","v":0},0,{"$f":"SUM(BU356:BU367)","v":0}]
[null,337,0,null,null,null,null,337,0,null,"",null,"","",null,null,null,null,null,null,361,361,0,null,0,null,null,null,0,null,0,null,null,null,361,0,{"$f":"IF(AI368>$K$21,0,AK367+AJ368+AM367)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI368>$K$21,0,AS367+AR368+AU367)","v":0},0,null,{"$f":"IF(AI368>$K$21,0,AV367)","v":0},0,null,null,0,{"$f":"IF(AI368>$K$21,0,BA367+AZ368+BC367)","v":0},0,null,{"$f":"IF(AI368>$K$21,0,BD367)","v":0},0,null,null,0,{"$f":"IF(AI368>$K$21,0,BI367+BH368+BK367)","v":0},0,null,{"$f":"IF(AI368>$K$21,0,BL367)","v":0},0,null,null,0,{"$f":"IF(AI368>$K$21,0,BQ367+BP368+BS367)","v":0},0,null,{"$f":"IF(AI368>$K$21,0,BT367)","v":0},0]
[null,338,0,null,null,null,null,338,0,null,"",null,"","",null,null,null,null,null,null,362,362,0,null,0,null,null,null,0,null,0,null,null,null,362,0,{"$f":"AK368+AJ369","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI369>$K$21,0,AS368+AR369)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,339,0,null,null,null,null,339,0,null,"",null,"","",null,null,null,null,null,null,363,363,0,null,0,null,null,null,0,null,0,null,null,null,363,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,340,0,null,null,null,null,340,0,null,"",null,"","",null,null,null,null,null,null,364,364,0,null,0,null,null,null,0,null,0,null,null,null,364,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,341,0,null,null,null,null,341,0,null,"",null,"","",null,null,null,null,null,null,365,365,0,null,0,null,null,null,0,null,0,null,null,null,365,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,342,0,null,null,null,null,342,0,null,"",null,"","",null,null,null,null,null,null,366,366,0,null,0,null,null,null,0,null,0,null,null,null,366,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,343,0,null,null,null,null,343,0,null,"",null,"","",null,null,null,null,null,null,367,367,0,null,0,null,null,null,0,null,0,null,null,null,367,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,344,0,null,null,null,null,344,0,null,"",null,"","",null,null,null,null,null,null,368,368,0,null,{"$f":"-W375","v":0},null,null,null,0,null,0,null,null,null,368,0,0,{"$f":"AK375*$E$20/12","v":0},null,0,0,null,null,{"$f":"W375","v":0},0,{"$f":"AS375*$E$20/12","v":0},null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,345,0,null,null,null,null,345,0,null,"",null,"","",null,null,null,null,null,null,369,369,0,null,0,null,null,null,0,null,0,null,null,null,369,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,346,0,null,null,null,null,346,0,null,"",null,{"$f":"IF(AND($J$9>0,H377=($J$24+1),I377>=J376),\"ERREUR ECHEANCE\",IF(AND($J$9>0,H377=$J$24),\"Échéance Prêt relais\",\"\"))","v":""},{"$f":"IF(OR(H377=$I$24+1,H377=$J$24+1),\"Renseigner de nouveau l'échéance totale des prêts amortissables toutes assurances comprises\",IF(OR(K377<>\"\",M377<>\"\"),\"Échéance à saisir = celle du prêt amortissable avec ADI + capital prêt relais + intérêts concernés\",\"\"))","v":""},null,null,null,null,null,null,370,370,0,null,0,null,null,null,0,null,0,null,null,null,370,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,{"$f":"AC377","v":0},0,{"$f":"BA377*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ377-W377","v":0},0,{"$f":"BI377*$E$20/12","v":0},null,0,0,null,null,{"$f":"AJ377-AC377","v":0},0,{"$f":"BQ377*$E$20/12","v":0},null,0,0]
[null,347,0,null,null,null,null,347,0,null,{"$f":"IF(AND($I$9>0,B378=($I$24+1),C378>=D377),\"ERREUR ECHEANCE\",IF(AND($I$9>0,H378=$I$24),\"Échéance Prêt relais\",\"\"))","v":""},null,"","",null,null,null,null,null,null,371,371,0,null,0,null,null,null,0,null,0,null,null,null,371,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,348,0,null,null,null,null,348,0,null,"",null,"","",null,null,null,null,null,null,372,372,0,null,0,null,null,null,0,null,0,null,null,null,372,0,{"$f":"IF(AI379>$K$21,0,AK378+AJ379)","v":0},0,{"$f":"SUM(AL368:AL379)","v":0},{"$f":"IF(AI379>$K$21,0,AN378+AP379)","v":0},0,{"$f":"SUM(AO368:AO379)","v":0},null,0,{"$f":"IF(AI379>$K$21,0,AS378+AR379)","v":0},0,{"$f":"SUM(AT368:AT379)","v":0},{"$f":"IF(AI379>$K$21,0,AV378+AX379)","v":0},0,{"$f":"SUM(AW368:AW379)","v":0},null,0,0,0,{"$f":"SUM(BB368:BB379)","v":0},{"$f":"IF(AI379>$K$21,0,BD378+BF379)","v":0},0,{"$f":"SUM(BE368:BE379)","v":0},null,0,0,0,{"$f":"SUM(BJ368:BJ379)","v":0},{"$f":"IF(AI379>$K$21,0,BL378+BN379)","v":0},0,{"$f":"SUM(BM368:BM379)","v":0},null,0,0,0,{"$f":"SUM(BR368:BR379)","v":0},{"$f":"IF(AI379>$K$21,0,BT378+BV379)","v":0},0,{"$f":"SUM(BU368:BU379)","v":0}]
[null,349,0,null,null,null,null,349,0,null,"",null,"","",null,null,null,null,null,null,373,373,0,null,0,null,null,null,0,null,0,null,null,null,373,0,{"$f":"IF(AI380>$K$21,0,AK379+AJ380+AM379)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI380>$K$21,0,AS379+AR380+AU379)","v":0},0,null,{"$f":"IF(AI380>$K$21,0,AV379)","v":0},0,null,null,0,{"$f":"IF(AI380>$K$21,0,BA379+AZ380+BC379)","v":0},0,null,{"$f":"IF(AI380>$K$21,0,BD379)","v":0},0,null,null,0,{"$f":"IF(AI380>$K$21,0,BI379+BH380+BK379)","v":0},0,null,{"$f":"IF(AI380>$K$21,0,BL379)","v":0},0,null,null,0,{"$f":"IF(AI380>$K$21,0,BQ379+BP380+BS379)","v":0},0,null,{"$f":"IF(AI380>$K$21,0,BT379)","v":0},0]
[null,350,0,null,null,null,null,350,0,null,"",null,"","",null,null,null,null,null,null,374,374,0,null,0,null,null,null,0,null,0,null,null,null,374,0,{"$f":"AK380+AJ381","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI381>$K$21,0,AS380+AR381)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,351,0,null,null,null,null,351,0,null,"",null,"","",null,null,null,null,null,null,375,375,0,null,0,null,null,null,0,null,0,null,null,null,375,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,352,0,null,null,null,null,352,0,null,"",null,"","",null,null,null,null,null,null,376,376,0,null,0,null,null,null,0,null,0,null,null,null,376,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,353,0,null,null,null,null,353,0,null,"",null,"","",null,null,null,null,null,null,377,377,0,null,0,null,null,null,0,null,0,null,null,null,377,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,354,0,null,null,null,null,354,0,null,"",null,"","",null,null,null,null,null,null,378,378,0,null,0,null,null,null,0,null,0,null,null,null,378,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,355,0,null,null,null,null,355,0,null,"",null,"","",null,null,null,null,null,null,379,379,0,null,0,null,null,null,0,null,0,null,null,null,379,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,356,0,null,null,null,null,356,0,null,"",null,"","",null,null,null,null,null,null,380,380,0,null,0,null,null,null,0,null,0,null,null,null,380,0,0,0,null,0,{"$f":"IF(AI387>$K$21,0,AN386*$E$20/12)","v":0},null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,357,0,null,null,null,null,357,0,null,"",null,"","",null,null,null,null,null,null,381,381,0,null,0,null,null,null,0,null,0,null,null,null,381,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,358,0,null,null,null,null,358,0,null,"",null,"","",null,null,null,null,null,null,382,382,0,null,0,null,null,null,0,null,0,null,null,null,382,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,359,0,null,null,null,null,359,0,null,"",null,"","",null,null,null,null,null,null,383,383,0,null,0,null,null,null,0,null,0,null,null,null,383,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,360,0,null,null,null,null,360,0,null,"",null,"","",null,null,null,null,null,null,384,384,0,null,0,null,null,null,0,null,0,null,null,null,384,0,{"$f":"IF(AI391>$K$21,0,AK390+AJ391)","v":0},0,{"$f":"SUM(AL380:AL391)","v":0},{"$f":"IF(AI391>$K$21,0,AN390+AP391)","v":0},0,{"$f":"SUM(AO380:AO391)","v":0},null,0,{"$f":"IF(AI391>$K$21,0,AS390+AR391)","v":0},0,{"$f":"SUM(AT380:AT391)","v":0},{"$f":"IF(AI391>$K$21,0,AV390+AX391)","v":0},0,{"$f":"SUM(AW380:AW391)","v":0},null,0,0,0,{"$f":"SUM(BB380:BB391)","v":0},{"$f":"IF(AI391>$K$21,0,BD390+BF391)","v":0},0,{"$f":"SUM(BE380:BE391)","v":0},null,0,0,0,{"$f":"SUM(BJ380:BJ391)","v":0},{"$f":"IF(AI391>$K$21,0,BL390+BN391)","v":0},0,{"$f":"SUM(BM380:BM391)","v":0},null,0,0,0,{"$f":"SUM(BR380:BR391)","v":0},{"$f":"IF(AI391>$K$21,0,BT390+BV391)","v":0},0,{"$f":"SUM(BU380:BU391)","v":0}]
[null,361,{"$f":"IF(B392>$I$21,0,IF(AND(D392<>C391,D392<>0),D392,C391))","v":0},null,null,null,null,361,{"$f":"IF(H392>$J$21,0,IF(AND(J392<>I391,J392<>0),J392,I391))","v":0},null,"",null,"","",null,null,null,null,null,null,385,385,{"$f":"C416","v":0},null,0,null,null,null,{"$f":"I416","v":0},null,{"$f":"-AC392","v":0},null,null,null,385,0,{"$f":"IF(AI392>$K$21,0,AK391+AJ392+AM391)","v":0},0,null,0,0,null,null,0,{"$f":"IF(AI392>$K$21,0,AS391+AR392+AU391)","v":0},0,null,{"$f":"IF(AI392>$K$21,0,AV391)","v":0},0,null,null,0,{"$f":"IF(AI392>$K$21,0,BA391+AZ392+BC391)","v":0},0,null,{"$f":"IF(AI392>$K$21,0,BD391)","v":0},0,null,null,0,{"$f":"IF(AI392>$K$21,0,BI391+BH392+BK391)","v":0},0,null,{"$f":"IF(AI392>$K$21,0,BL391)","v":0},0,null,null,0,{"$f":"IF(AI392>$K$21,0,BQ391+BP392+BS391)","v":0},0,null,{"$f":"IF(AI392>$K$21,0,BT391)","v":0},0]
[null,362,{"$f":"IF(B393>$I$21,0,IF(AND(D393<>C392,D393<>0),D393,C392))","v":0},null,null,null,null,362,{"$f":"IF(H393>$J$21,0,IF(AND(J393<>I392,J393<>0),J393,I392))","v":0},null,"",null,"","",null,null,null,null,null,null,386,386,0,null,0,null,null,null,0,null,0,null,null,null,386,{"$f":"IF(AI393>$K$21,0,IF(AC393>W393,AC393,W393))","v":0},{"$f":"AK392+AJ393","v":0},0,null,{"$f":"IF(AI393>$K$21,0,AN392)","v":0},0,null,null,0,{"$f":"IF(AI393>$K$21,0,AS392+AR393)","v":0},0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,{"$f":"IF(AI393>$K$21,0,BT392*$E$20/12)","v":0}]
[null,363,0,null,null,null,null,363,0,null,"",null,"","",null,null,null,null,null,null,387,387,0,null,0,null,null,null,0,null,0,null,null,null,387,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,364,0,null,null,null,null,364,0,null,"",null,"","",null,null,null,null,null,null,388,388,0,null,0,null,null,null,0,null,0,null,null,null,388,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,365,0,null,null,null,null,365,0,null,"",null,"","",null,null,null,null,null,null,389,389,0,null,0,null,null,null,0,null,0,null,null,null,389,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,366,0,null,null,null,null,366,0,null,"",null,"","",null,null,null,null,null,null,390,390,0,null,0,null,null,null,0,null,0,null,null,null,390,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,367,0,null,null,null,null,367,0,null,"",null,"","",null,null,null,null,null,null,391,391,0,null,0,null,null,null,0,null,0,null,null,null,391,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,368,0,null,null,null,null,368,0,null,"",null,"","",null,null,null,null,null,null,392,392,0,null,0,null,null,null,0,null,0,null,null,null,392,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,369,0,null,null,null,null,369,0,null,"",null,"","",null,null,null,null,null,null,393,393,0,null,0,null,null,null,0,null,0,null,null,null,393,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,370,0,null,null,null,null,370,0,null,"",null,"","",null,null,null,null,null,null,394,394,0,null,0,null,null,null,0,null,0,null,null,null,394,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,371,0,null,null,null,null,371,0,null,"",null,"","",null,null,null,null,null,null,395,395,0,null,0,null,null,null,0,null,0,null,null,null,395,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0,null,null,0,0,0,null,0,0]
[null,372,0,null,null,null,null,372,0,null,"",null,"","",null,null,null,null,null,null,396,396,0,null,0,null,null,null,0,null,0,null,null,null,396,0,{"$f":"IF(AI403>$K$21,0,AK402+AJ403)","v":0},{"$f":"AK403*$E$20/12","v":0},{"$f":"SUM(AL392:AL403)","v":0},{"$f":"IF(AI403>$K$21,0,AN402+AP403)","v":0},0,{"$f":"SUM(AO392:AO403)","v":0},null,{"$f":"W403","v":0},{"$f":"IF(AI403>$K$21,0,AS402+AR403)","v":0},{"$f":"AS403*$E$20/12","v":0},{"$f":"SUM(AT392:AT403)","v":0},{"$f":"IF(AI403>$K$21,0,AV402+AX403)","v":0},0,{"$f":"SUM(AW392:AW403)","v":0},null,0,0,0,{"$f":"SUM(BB392:BB403)","v":0},"²",0,{"$f":"SUM(BE392:BE403)","v":0},null,0,0,0,{"$f":"SUM(BJ392:BJ403)","v":0},{"$f":"IF(AI403>$K$21,0,BL402+BN403)","v":0},0,{"$f":"SUM(BM392:BM403)","v":0},null,0,0,0,{"$f":"SUM(BR392:BR403)","v":0},{"$f":"IF(AI403>$K$21,0,BT402+BV403)","v":0},0,{"$f":"SUM(BU392:BU403)","v":0}]
[null,373,0,null,null,null,null,373,0,null,"",null,"","",null,null,null,null,null,null,null,null,{"$f":"SUM(W8:W403)","v":306682.10999999923},null,{"$f":"IRR(Y7:Y403,2.19/1200)","v":1.7642911532029792E-3},null,null,null,{"$f":"SUM(AC8:AC403)","v":340636.76},null,{"$f":"IRR(AE7:AE403,2.19/1200)","v":1.7316638925817252E-3},null,null,null,null,{"$f":"SUM(AJ8:AJ403)","v":370856.70999999926},{"$f":"AJ404+AL404","v":394504.88556135108},{"$f":"SUM(AL8:AL403)","v":23648.175561351807},{"$f":"SUM(AM8:AM403)","v":23648.175561351811},{"$f":"AN7+AO404","v":22097.911543734615},{"$f":"SUM(AO8:AO403)","v":2097.9115437346163},{"$f":"SUM(AP8:AP403)","v":2097.9115437346154},null,{"$f":"SUM(AR8:AR403)","v":306682.10999999923},{"$f":"AR404+AT404","v":329281.54607342568},{"$f":"SUM(AT8:AT403)","v":22599.43607342647},{"$f":"SUM(AU8:AU403)","v":22599.436073426456},{"$f":"AV7+AW404","v":22097.911543734615},{"$f":"SUM(AW8:AW403)","v":2097.9115437346163},{"$f":"SUM(AX8:AX403)","v":2097.9115437346154},null,340636.76,{"$f":"AZ404+BB404","v":362331.64222124056},{"$f":"SUM(BB8:BB403)","v":21694.882221240536},{"$f":"SUM(BC403,BC391,BC379,BC367,BC355,BC343,BC331,BC319,BC307,BC295,BC283,BC271,BC259,BC247,BC235,BC223,BC211,BC199,BC187,BC175,BC163,BC151,BC139,BC127,BC115,BC103,BC91,BC79,BC67,BC55,BC43,BC31,BC19)","v":21694.882221240547},{"$f":"BD7+BE404","v":0},{"$f":"SUM(BE8:BE403)","v":0},{"$f":"SUM(BF8:BF403)","v":0},null,64174.600000000035,{"$f":"BH404+BJ404","v":65223.33948792539},{"$f":"SUM(BJ8:BJ403)","v":1048.7394879253529},{"$f":"SUM(BK403,BK391,BK379,BK367,BK355,BK343,BK331,BK319,BK307,BK295,BK283,BK271,BK259,BK247,BK235,BK223,BK211,BK199,BK187,BK175,BK163,BK151,BK139,BK127,BK115,BK103,BK91,BK79,BK67,BK55,BK43,BK31,BK19)","v":1048.7394879253529},{"$f":"BL7+BM404","v":0},{"$f":"SUM(BM8:BM403)","v":0},{"$f":"SUM(BN8:BN403)","v":0},null,30219.949999999255,{"$f":"BP404+BR404","v":32173.243340110581},{"$f":"SUM(BR8:BR403)","v":1953.2933401113264},{"$f":"SUM(BS403,BS391,BS379,BS367,BS355,BS343,BS331,BS319,BS307,BS295,BS283,BS271,BS259,BS247,BS235,BS223,BS211,BS199,BS187,BS175,BS163,BS151,BS139,BS127,BS115,BS103,BS91,BS79,BS67,BS55,BS43,BS31,BS19)","v":1953.2933401113282},{"$f":"BT7+BU404","v":22097.911543734615},{"$f":"SUM(BU8:BU403)","v":2097.9115437346163},{"$f":"SUM(BV8:BV403)","v":2097.9115437346154}]
[null,374,0,null,null,null,null,374,0,null,"",null,"",""]
[null,375,0,null,null,null,null,375,0,null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pas d'investissement physique - Seulement investissement financier",null,null,null,null,null,null,null,null,{"$f":"E6","v":"BPCE"},null,null,null,null,null,null,null,{"$f":"F6","v":"LCL"},null,null,null,null,null,null,null,{"$f":"AR406","v":"BPCE"},null,null,null,null,null,null,null,{"$f":"AZ406","v":"LCL"}]
[null,376,0,null,null,null,null,376,0,null,"",null,"",""]
[null,377,0,null,null,null,null,377,0,null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contrôle",{"$f":"AL404","v":23648.175561351807},null,"Contrôle",{"$f":"AO404","v":2097.9115437346163},null,null,null,"Contrôle",{"$f":"AL404","v":23648.175561351807},null,"Contrôle",{"$f":"AO404","v":2097.9115437346163}]
[null,378,0,null,null,null,null,378,0,null,"",null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT404+BJ404","v":23648.175561351822},null,null,{"$f":"AW404+BM404","v":2097.9115437346163},null,null,null,null,{"$f":"BB404+BR404","v":23648.175561351862},null,null,{"$f":"BE404+BU404","v":2097.9115437346163}]
[null,379,0,null,null,null,null,379,0,null,"",null,"",""]
[null,380,0,null,null,null,null,380,0,null,"",null,"",""]
[null,381,0,null,null,null,null,381,0,null,"",null,"",""]
[null,382,0,null,null,null,null,382,0,null,"",null,"",""]
[null,383,0,null,null,null,null,383,0,null,"",null,"",""]
[null,384,0,null,null,null,null,384,0,null,"",null,"",""]
[null,385,0,null,null,null,null,385,0,null,"",null,"",""]
[null,386,0,null,null,null,null,386,0,null,"",null,"",""]
[null,387,0,null,null,null,null,387,0,null,"",null,"",""]
[null,388,0,null,null,null,null,388,0,null,"",null,"",""]
[null,389,0,null,null,null,null,389,0,null,"",null,"",""]
[null,390,0,null,null,null,null,390,0,null,"",null,"",""]
[null,391,0,null,null,null,null,391,0,null,"",null,"",""]
[null,392,0,null,null,null,null,392,0,null,"",null,"",""]
[null,393,0,null,null,null,null,393,0,null,"",null,"",""]
[null,394,0,null,null,null,null,394,0,null,"",null,"",""]
[null,395,{"$f":"IF(B426>$I$21,0,IF(AND(D426<>C425,D426<>0),D426,C425))","v":0},null,null,null,null,395,0,null,"",null,"",""]
[null,396,0,null,null,null,null,396,0,null,"",null,"",""]
[null,"MAX",{"$f":"IF(I9>0,(MAX(C32:C427))-I9,MAX(C32:C427))","v":1345.1600000000035},null,null,null,null,"MAX",{"$f":"IF(J9>0,(MAX(I32:I427))-J9,MAX(I32:I427))","v":1141.75}]

{"sheet":"Feuil3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}