{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["tax"],"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":"tax","index":0,"n_rows":12,"n_cols":16,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15"]
[]
["Résultat",-45000000,10000000,-10000000,40000000,-20000000,-5000000,50000000,-30000000,60000000,20000000,10000000,15000000,2000000,1000000,10000000]
[]
["Taux"]
[]
["Calcul Final",{"$f":"B3","v":-45000000},{"$f":"+B7+C3","v":-35000000},{"$f":"D9+D10","v":-45000000},{"$f":"+E10","v":-5000000},{"$f":"+F10+F11","v":-25000000},{"$f":"+G10+G11+G12","v":-30000000},{"$f":"+H12","v":20000000},{"$f":"+I12","v":-30000000},{"$f":"+J12","v":30000000},{"$f":"+K12","v":20000000},{"$f":"+L12","v":10000000},{"$f":"+M12","v":15000000},{"$f":"+N12","v":2000000},{"$f":"+O12","v":1000000},{"$f":"+P12","v":10000000}]
[]
["calcul intermédiaire",{"$f":"B3","v":-45000000},{"$f":"B7+C3","v":-35000000},{"$f":"C9","v":-35000000},{"$f":"D9+E3","v":5000000},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D3","v":-10000000},{"$f":"+D10+E9","v":-5000000},{"$f":"+E10","v":-5000000},{"$f":"+F10","v":-5000000},{"$f":"+G10+H3","v":45000000},0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"+F3","v":-20000000},{"$f":"+F11","v":-20000000},{"$f":"+G11+H10","v":25000000},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"+G3","v":-5000000},{"$f":"+G12+H11","v":20000000},{"$f":"+I3","v":-30000000},{"$f":"+I12+J3","v":30000000},{"$f":"+K3","v":20000000},{"$f":"+L3","v":10000000},{"$f":"+M3","v":15000000},{"$f":"+N3","v":2000000},{"$f":"+O3","v":1000000},{"$f":"+P3","v":10000000}]