{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"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":"Feuil1","index":0,"n_rows":13,"n_cols":12,"rows_kept":13,"cut":false,"hidden":false,"merged":[[3,2,3,8],[4,2,4,5],[12,7,12,9]]}
[]
[]
[]
[null,null,"Calcul de l'impôt sur le revenu 2013",null,null,null,null,null,null,"Nb de part","R","R/N"]
[null,null,"Valeur du quotient R/N",null,null,null,"Taux","Montant de l'impôt brut","Montant de la tranche",1,25000,{"$f":"K5/J5","v":25000}]
[null,null,"Jusqu'à",null,null,6011,0,null,{"$f":"F6","v":6011},null,0]
[null,null,"entre",{"$f":"F6","v":6011},"et",11991,5.5E-2,"(R x 0,055) - (327,97 x N)",{"$f":"F7-D7","v":5980},null,{"$f":"IF(R_N>F7,(F7-D7)*G7,IF(AND(R_N>D7,R_N<F7),(R_N-D7)*G7,\"\"))","v":328.9}]
[null,null,"entre",{"$f":"F7","v":11991},"et",26631,0.14000000000000001,"(R x 0,14) - (1339,13 x N)",{"$f":"F8-D8","v":14640},null,{"$f":"IF(R_N>F8,(F8-D8)*G8,IF(AND(R_N>D8,R_N<F8),(R_N-D8)*G8,\"\"))","v":1821.2600000000002}]
[null,null,"entre",26631,"et",71397,0.3,"(R x 0,30) - (5 566,33 x N)",{"$f":"F9-D9","v":44766},null,{"$f":"IF(R_N>F9,(F9-D9)*G9,IF(AND(R_N>D9,R_N<F9),(R_N-D9)*G9,\"\"))","v":""}]
[null,null,"entre",71397,"et",151200,0.41,"(R x 0,41) - (13 357,63 x N)",{"$f":"F10-D10","v":79803},null,{"$f":"IF(R_N>F10,(F10-D10)*G10,IF(AND(R_N>D10,R_N<F10),(R_N-D10)*G10,\"\"))","v":""}]
[null,null,"supérieure à ",151200,null,null,0.45," (R x 0,45) - (19 357,63 x N)"]
[]
[null,null,null,null,null,null,null,"Impôt avant prélèvements sociaux ",null,null,{"$f":"SUM(K6:K11)","v":2150.1600000000003}]

{"sheet":"Feuil2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}