{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"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":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[[16,2,16,3],[18,2,18,3],[14,6,14,7],[2,9,3,9],[0,0,1,9],[2,0,3,0],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,7,3,7],[2,8,3,8],[2,5,3,5],[2,1,3,1],[2,6,3,6],[14,2,14,3]]}
["\"Titre\""]
[]
["A","B","C","D","E","F","G","H","I","J"]
[]
[null,null,0,0,0,0,0,0,0,0]
[null,null,3,10,{"$f":"ROUNDUP((I5+D6)/(C6-1),0)","v":5},0,0,{"$f":"F6*(G6*E6)","v":0},{"$f":"IF(F6=1,0,I5+E6)","v":5},{"$f":"IF(F6=0,\"0\",(H6-E6))","v":"0"}]
[null,null,3,10,8,0,0,0,13,{"$f":"IF(F7=0,\"0\",(H7-E7))","v":"0"}]
[null,null,3,10,12,0,0,0,25,"0"]
[null,null,null,null,-25,null,null,0,0,"0"]
[null,null,null,null,0,null,null,0,0,"0"]
[null,null,null,null,0,null,null,0,0,"0"]
[null,null,null,null,{"$f":"ROUNDUP((I11+D12)/(C12-1),0)","v":0},null,null,{"$f":"F12*(G12*E12)","v":0},{"$f":"IF(F12=1,0,I11+E12)","v":0},{"$f":"IF(F12=0,\"0\",(H12-E12))","v":"0"}]
[]
[]
[null,null,"K",null,{"$f":"SUM(perte)","v":43}]
[]
[null,null,"L",null,{"$f":"SUM(bénéfice)","v":0}]
[]
[null,null,"M",null,{"$f":"E17-E15","v":-43}]

{"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":[]}