{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Cotisations","ETS"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"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":"Cotisations","index":0,"n_rows":24,"n_cols":20,"rows_kept":24,"cut":false,"hidden":false,"merged":[[3,0,3,15],[15,0,16,15],[19,0,20,15],[17,0,18,15],[21,0,22,15],[5,0,7,0],[8,0,10,0],[11,0,11,1],[12,0,12,1]]}
[23]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,"Nom établissement 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,"Nom établissement 2"]
[{"$f":"INDEX($T$1:$T$24,$A$1)","v":"Nom établissement 22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,"Nom établissement 3"]
[null,null,"Janvier","Fevrier","Mars","Avril","Mai","Juin","Juillet","Août","Septembre","Octobre","Novembre","Décembre",null,"Totaux",75,null,null,"Nom établissement 4"]
["PLAN","Ecart",{"$f":"ABS(IF(C7*C8,SUM(C7-C8),\"0 €\"))","v":0},{"$f":"ABS(IF(D7*D8,SUM(D7-D8),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C6:N6)","v":0},85,null,null,"Nom établissement 5"]
[null,"Cotisé",3,3,3,3,3,3,3,3,3,3,3,3,null,36,92,null,null,"Nom établissement 6"]
[null,"Déclaré",3,3,3,3,3,3,3,3,3,3,3,3,null,36,98,null,null,"Nom établissement 7"]
["FMEP/CPF","Ecart",{"$f":"ABS(IF(C10*C11,SUM(C10-C11),\"0 €\"))","v":0},{"$f":"ABS(IF(D10*D11,SUM(D10-D11),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0,100,null,null,"Nom établissement 8"]
[null,"Cotisé",4,4,4,4,4,4,4,4,4,4,4,4,null,48,110,null,null,"Nom établissement 9"]
[null,"Déclaré",4,4,4,4,4,4,4,4,4,4,4,4,null,48,128,null,null,"Nom établissement 10"]
["Total cotisé",null,{"$f":"ABS(IF(C7+C10,SUM(C7+C10),\"0 €\"))","v":7},{"$f":"ABS(IF(D7+D10,SUM(D7+D10),\"0 €\"))","v":7},7,7,7,7,7,7,7,7,7,7,null,84,131,null,null,"Nom établissement 11"]
["Total déclaré",null,{"$f":"ABS(IF(C8+C11,SUM(C8+C11),\"0 €\"))","v":7},7,7,7,7,7,7,7,7,7,7,7,null,84,132,null,null,"Nom établissement 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,null,"Nom établissement 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,"Nom établissement 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,null,null,"Nom établissement 15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,null,null,"Nom établissement 16"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,null,null,"Nom établissement 17"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,null,null,"Nom établissement 18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,null,null,"Nom établissement 19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,null,null,"Nom établissement 20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,null,null,"Nom établissement 21"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,null,null,"Nom établissement 22"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,null,null,"Nom établissement 23"]

{"sheet":"ETS","index":1,"n_rows":207,"n_cols":17,"rows_kept":207,"cut":false,"hidden":false,"merged":[[1,0,8,0],[1,1,3,1],[4,1,6,1],[7,1,7,2],[8,1,8,2],[10,0,17,0],[10,1,12,1],[13,1,15,1],[16,1,16,2],[17,1,17,2],[19,0,26,0],[19,1,21,1],[22,1,24,1],[25,1,25,2],[26,1,26,2],[28,0,35,0],[28,1,30,1],[31,1,33,1],[34,1,34,2],[35,1,35,2],[37,0,44,0],[37,1,39,1],[40,1,42,1],[43,1,43,2],[44,1,44,2],[46,0,53,0],[46,1,48,1],[49,1,51,1],[52,1,52,2],[53,1,53,2],[55,0,62,0],[55,1,57,1],[58,1,60,1],[61,1,61,2],[62,1,62,2],[64,0,71,0],[64,1,66,1],[67,1,69,1],[70,1,70,2],[71,1,71,2],[73,0,80,0],[73,1,75,1],[76,1,78,1],[79,1,79,2],[80,1,80,2],[82,0,89,0],[82,1,84,1],[85,1,87,1],[88,1,88,2],[89,1,89,2],[91,0,98,0],[91,1,93,1],[94,1,96,1],[97,1,97,2],[98,1,98,2],[100,0,107,0],[100,1,102,1],[103,1,105,1],[106,1,106,2],[107,1,107,2],[109,0,116,0],[109,1,111,1],[112,1,114,1],[115,1,115,2],[116,1,116,2],[118,0,125,0],[118,1,120,1],[121,1,123,1],[124,1,124,2],[125,1,125,2],[127,0,134,0],[127,1,129,1],[130,1,132,1],[133,1,133,2],[134,1,134,2],[136,0,143,0],[136,1,138,1],[139,1,141,1],[142,1,142,2],[143,1,143,2],[199,0,206,0],[199,1,201,1],[202,1,204,1],[205,1,205,2],[206,1,206,2],[172,0,179,0],[172,1,174,1],[175,1,177,1],[178,1,178,2],[179,1,179,2],[181,0,188,0],[181,1,183,1],[184,1,186,1],[187,1,187,2],[188,1,188,2],[151,1,151,2],[145,0,152,0],[145,1,147,1],[148,1,150,1],[152,1,152,2],[190,0,197,0],[190,1,192,1],[193,1,195,1],[196,1,196,2],[197,1,197,2],[154,0,161,0],[154,1,156,1],[157,1,159,1],[160,1,160,2],[161,1,161,2],[163,0,170,0],[163,1,165,1],[166,1,168,1],[169,1,169,2],[170,1,170,2]]}
["NOM ETS",null,null,"Janvier","Fevrier","Mars","Avril","Mai","Juin","Juillet","Août","Septembre","Octobre","Novembre","Décembre",null,"Totaux"]
[43,"PLAN","Ecart",{"$f":"ABS(IF(D3*D4,SUM(D3-D4),\"0 €\"))","v":0},{"$f":"ABS(IF(E3*E4,SUM(E3-E4),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D2:O2)","v":0}]
[null,null,"Cotisé",2,2,2,2,2,2,2,2,2,2,2,2,null,24]
[null,null,"Déclaré",2,2,2,2,2,2,2,2,2,2,2,2,null,24]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D6*D7,SUM(D6-D7),\"0 €\"))","v":0},{"$f":"ABS(IF(E6*E7,SUM(E6-E7),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",1,1,1,1,1,1,1,1,1,1,1,1,null,12]
[null,null,"Déclaré",1,1,1,1,1,1,1,1,1,1,1,1,null,12]
[null,"Total cotisé",null,{"$f":"ABS(IF(D3+D6,SUM(D3+D6),\"0 €\"))","v":3},{"$f":"ABS(IF(E3+E6,SUM(E3+E6),\"0 €\"))","v":3},3,3,3,3,3,3,3,3,3,3,null,36]
[null,"Total déclaré",null,{"$f":"ABS(IF(D4+D7,SUM(D4+D7),\"0 €\"))","v":3},3,3,3,3,3,3,3,3,3,3,3,null,36]
[]
[52,"PLAN","Ecart",{"$f":"ABS(IF(D12*D13,SUM(D12-D13),\"0 €\"))","v":0},{"$f":"ABS(IF(E12*E13,SUM(E12-E13),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D11:O11)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D15*D16,SUM(D15-D16),\"0 €\"))","v":0},{"$f":"ABS(IF(E15*E16,SUM(E15-E16),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D12+D15,SUM(D12+D15),\"0 €\"))","v":0},{"$f":"ABS(IF(E12+E15,SUM(E12+E15),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D13+D16,SUM(D13+D16),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[54,"PLAN","Ecart",{"$f":"ABS(IF(D21*D22,SUM(D21-D22),\"0 €\"))","v":0},{"$f":"ABS(IF(E21*E22,SUM(E21-E22),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D20:O20)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D24*D25,SUM(D24-D25),\"0 €\"))","v":0},{"$f":"ABS(IF(E24*E25,SUM(E24-E25),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D21+D24,SUM(D21+D24),\"0 €\"))","v":0},{"$f":"ABS(IF(E21+E24,SUM(E21+E24),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D22+D25,SUM(D22+D25),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[75,"PLAN","Ecart",{"$f":"ABS(IF(D30*D31,SUM(D30-D31),\"0 €\"))","v":1},{"$f":"ABS(IF(E30*E31,SUM(E30-E31),\"0 €\"))","v":1},1,1,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D29:O29)","v":4}]
[null,null,"Cotisé",3,3,2,2,2,2,2,2,2,2,2,2,null,26]
[null,null,"Déclaré",2,2,3,3,2,2,2,2,2,2,2,2,null,26]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D33*D34,SUM(D33-D34),\"0 €\"))","v":0},{"$f":"ABS(IF(E33*E34,SUM(E33-E34),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",1,1,1,1,1,1,1,1,1,1,1,1,null,12]
[null,null,"Déclaré",1,1,1,1,1,1,1,1,1,1,1,1,null,12]
[null,"Total cotisé",null,{"$f":"ABS(IF(D30+D33,SUM(D30+D33),\"0 €\"))","v":4},{"$f":"ABS(IF(E30+E33,SUM(E30+E33),\"0 €\"))","v":4},3,3,3,3,3,3,3,3,3,3,null,38]
[null,"Total déclaré",null,{"$f":"ABS(IF(D31+D34,SUM(D31+D34),\"0 €\"))","v":3},3,4,4,3,3,3,3,3,3,3,3,null,38]
[]
[85,"PLAN","Ecart",{"$f":"ABS(IF(D39*D40,SUM(D39-D40),\"0 €\"))","v":0},{"$f":"ABS(IF(E39*E40,SUM(E39-E40),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D38:O38)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D42*D43,SUM(D42-D43),\"0 €\"))","v":0},{"$f":"ABS(IF(E42*E43,SUM(E42-E43),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D39+D42,SUM(D39+D42),\"0 €\"))","v":0},{"$f":"ABS(IF(E39+E42,SUM(E39+E42),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D40+D43,SUM(D40+D43),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[92,"PLAN","Ecart",{"$f":"ABS(IF(D48*D49,SUM(D48-D49),\"0 €\"))","v":0},{"$f":"ABS(IF(E48*E49,SUM(E48-E49),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D47:O47)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D51*D52,SUM(D51-D52),\"0 €\"))","v":0},{"$f":"ABS(IF(E51*E52,SUM(E51-E52),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D48+D51,SUM(D48+D51),\"0 €\"))","v":0},{"$f":"ABS(IF(E48+E51,SUM(E48+E51),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D49+D52,SUM(D49+D52),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[98,"PLAN","Ecart",{"$f":"ABS(IF(D57*D58,SUM(D57-D58),\"0 €\"))","v":0},{"$f":"ABS(IF(E57*E58,SUM(E57-E58),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D56:O56)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D60*D61,SUM(D60-D61),\"0 €\"))","v":0},{"$f":"ABS(IF(E60*E61,SUM(E60-E61),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D57+D60,SUM(D57+D60),\"0 €\"))","v":0},{"$f":"ABS(IF(E57+E60,SUM(E57+E60),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D58+D61,SUM(D58+D61),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[100,"PLAN","Ecart",{"$f":"ABS(IF(D66*D67,SUM(D66-D67),\"0 €\"))","v":0},{"$f":"ABS(IF(E66*E67,SUM(E66-E67),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D65:O65)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D69*D70,SUM(D69-D70),\"0 €\"))","v":0},{"$f":"ABS(IF(E69*E70,SUM(E69-E70),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D66+D69,SUM(D66+D69),\"0 €\"))","v":0},{"$f":"ABS(IF(E66+E69,SUM(E66+E69),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D67+D70,SUM(D67+D70),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[110,"PLAN","Ecart",{"$f":"ABS(IF(D75*D76,SUM(D75-D76),\"0 €\"))","v":0},{"$f":"ABS(IF(E75*E76,SUM(E75-E76),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D74:O74)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D78*D79,SUM(D78-D79),\"0 €\"))","v":0},{"$f":"ABS(IF(E78*E79,SUM(E78-E79),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D75+D78,SUM(D75+D78),\"0 €\"))","v":0},{"$f":"ABS(IF(E75+E78,SUM(E75+E78),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D76+D79,SUM(D76+D79),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[128,"PLAN","Ecart",{"$f":"ABS(IF(D84*D85,SUM(D84-D85),\"0 €\"))","v":0},{"$f":"ABS(IF(E84*E85,SUM(E84-E85),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D83:O83)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D87*D88,SUM(D87-D88),\"0 €\"))","v":0},{"$f":"ABS(IF(E87*E88,SUM(E87-E88),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D84+D87,SUM(D84+D87),\"0 €\"))","v":0},{"$f":"ABS(IF(E84+E87,SUM(E84+E87),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D85+D88,SUM(D85+D88),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[131,"PLAN","Ecart",{"$f":"ABS(IF(D93*D94,SUM(D93-D94),\"0 €\"))","v":0},{"$f":"ABS(IF(E93*E94,SUM(E93-E94),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D92:O92)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D96*D97,SUM(D96-D97),\"0 €\"))","v":0},{"$f":"ABS(IF(E96*E97,SUM(E96-E97),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D93+D96,SUM(D93+D96),\"0 €\"))","v":0},{"$f":"ABS(IF(E93+E96,SUM(E93+E96),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D94+D97,SUM(D94+D97),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[132,"PLAN","Ecart",{"$f":"ABS(IF(D102*D103,SUM(D102-D103),\"0 €\"))","v":0},{"$f":"ABS(IF(E102*E103,SUM(E102-E103),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D101:O101)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D105*D106,SUM(D105-D106),\"0 €\"))","v":0},{"$f":"ABS(IF(E105*E106,SUM(E105-E106),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D102+D105,SUM(D102+D105),\"0 €\"))","v":0},{"$f":"ABS(IF(E102+E105,SUM(E102+E105),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D103+D106,SUM(D103+D106),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[145,"PLAN","Ecart",{"$f":"ABS(IF(D111*D112,SUM(D111-D112),\"0 €\"))","v":0},{"$f":"ABS(IF(E111*E112,SUM(E111-E112),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D110:O110)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D114*D115,SUM(D114-D115),\"0 €\"))","v":0},{"$f":"ABS(IF(E114*E115,SUM(E114-E115),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D111+D114,SUM(D111+D114),\"0 €\"))","v":0},{"$f":"ABS(IF(E111+E114,SUM(E111+E114),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D112+D115,SUM(D112+D115),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[148,"PLAN","Ecart",{"$f":"ABS(IF(D120*D121,SUM(D120-D121),\"0 €\"))","v":0},{"$f":"ABS(IF(E120*E121,SUM(E120-E121),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D119:O119)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D123*D124,SUM(D123-D124),\"0 €\"))","v":0},{"$f":"ABS(IF(E123*E124,SUM(E123-E124),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D120+D123,SUM(D120+D123),\"0 €\"))","v":0},{"$f":"ABS(IF(E120+E123,SUM(E120+E123),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D121+D124,SUM(D121+D124),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[152,"PLAN","Ecart",{"$f":"ABS(IF(D129*D130,SUM(D129-D130),\"0 €\"))","v":0},{"$f":"ABS(IF(E129*E130,SUM(E129-E130),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D128:O128)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D132*D133,SUM(D132-D133),\"0 €\"))","v":0},{"$f":"ABS(IF(E132*E133,SUM(E132-E133),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D129+D132,SUM(D129+D132),\"0 €\"))","v":0},{"$f":"ABS(IF(E129+E132,SUM(E129+E132),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D130+D133,SUM(D130+D133),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[163,"PLAN","Ecart",{"$f":"ABS(IF(D138*D139,SUM(D138-D139),\"0 €\"))","v":0},{"$f":"ABS(IF(E138*E139,SUM(E138-E139),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D137:O137)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D141*D142,SUM(D141-D142),\"0 €\"))","v":0},{"$f":"ABS(IF(E141*E142,SUM(E141-E142),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D138+D141,SUM(D138+D141),\"0 €\"))","v":0},{"$f":"ABS(IF(E138+E141,SUM(E138+E141),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D139+D142,SUM(D139+D142),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[166,"PLAN","Ecart",{"$f":"ABS(IF(D147*D148,SUM(D147-D148),\"0 €\"))","v":0},{"$f":"ABS(IF(E147*E148,SUM(E147-E148),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D146:O146)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D150*D151,SUM(D150-D151),\"0 €\"))","v":0},{"$f":"ABS(IF(E150*E151,SUM(E150-E151),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D147+D150,SUM(D147+D150),\"0 €\"))","v":0},{"$f":"ABS(IF(E147+E150,SUM(E147+E150),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D148+D151,SUM(D148+D151),\"0 €\"))","v":0},{"$f":"ABS(IF(E148+E151,SUM(E148+E151),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[]
[167,"PLAN","Ecart",{"$f":"ABS(IF(D156*D157,SUM(D156-D157),\"0 €\"))","v":0},{"$f":"ABS(IF(E156*E157,SUM(E156-E157),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D155:O155)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D159*D160,SUM(D159-D160),\"0 €\"))","v":0},{"$f":"ABS(IF(E159*E160,SUM(E159-E160),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D156+D159,SUM(D156+D159),\"0 €\"))","v":0},{"$f":"ABS(IF(E156+E159,SUM(E156+E159),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D157+D160,SUM(D157+D160),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[169,"PLAN","Ecart",{"$f":"ABS(IF(D165*D166,SUM(D165-D166),\"0 €\"))","v":0},{"$f":"ABS(IF(E165*E166,SUM(E165-E166),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D164:O164)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D168*D169,SUM(D168-D169),\"0 €\"))","v":0},{"$f":"ABS(IF(E168*E169,SUM(E168-E169),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D165+D168,SUM(D165+D168),\"0 €\"))","v":0},{"$f":"ABS(IF(E165+E168,SUM(E165+E168),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D166+D169,SUM(D166+D169),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[171,"PLAN","Ecart",{"$f":"ABS(IF(D174*D175,SUM(D174-D175),\"0 €\"))","v":0},{"$f":"ABS(IF(E174*E175,SUM(E174-E175),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D173:O173)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D177*D178,SUM(D177-D178),\"0 €\"))","v":0},{"$f":"ABS(IF(E177*E178,SUM(E177-E178),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D174+D177,SUM(D174+D177),\"0 €\"))","v":0},{"$f":"ABS(IF(E174+E177,SUM(E174+E177),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D175+D178,SUM(D175+D178),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[178,"PLAN","Ecart",{"$f":"ABS(IF(D183*D184,SUM(D183-D184),\"0 €\"))","v":0},{"$f":"ABS(IF(E183*E184,SUM(E183-E184),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D182:O182)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D186*D187,SUM(D186-D187),\"0 €\"))","v":0},{"$f":"ABS(IF(E186*E187,SUM(E186-E187),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D183+D186,SUM(D183+D186),\"0 €\"))","v":0},{"$f":"ABS(IF(E183+E186,SUM(E183+E186),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D184+D187,SUM(D184+D187),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[188,"PLAN","Ecart",{"$f":"ABS(IF(D192*D193,SUM(D192-D193),\"0 €\"))","v":0},{"$f":"ABS(IF(E192*E193,SUM(E192-E193),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D191:O191)","v":0}]
[null,null,"Cotisé",3,3,3,3,3,3,3,3,3,3,3,3,null,36]
[null,null,"Déclaré",3,3,3,3,3,3,3,3,3,3,3,3,null,36]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D195*D196,SUM(D195-D196),\"0 €\"))","v":0},{"$f":"ABS(IF(E195*E196,SUM(E195-E196),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",4,4,4,4,4,4,4,4,4,4,4,4,null,48]
[null,null,"Déclaré",4,4,4,4,4,4,4,4,4,4,4,4,null,48]
[null,"Total cotisé",null,{"$f":"ABS(IF(D192+D195,SUM(D192+D195),\"0 €\"))","v":7},{"$f":"ABS(IF(E192+E195,SUM(E192+E195),\"0 €\"))","v":7},7,7,7,7,7,7,7,7,7,7,null,84]
[null,"Total déclaré",null,{"$f":"ABS(IF(D193+D196,SUM(D193+D196),\"0 €\"))","v":7},7,7,7,7,7,7,7,7,7,7,7,null,84]
[]
[194,"PLAN","Ecart",{"$f":"ABS(IF(D201*D202,SUM(D201-D202),\"0 €\"))","v":0},{"$f":"ABS(IF(E201*E202,SUM(E201-E202),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D200:O200)","v":0}]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"FMEP/CPF","Ecart",{"$f":"ABS(IF(D204*D205,SUM(D204-D205),\"0 €\"))","v":0},{"$f":"ABS(IF(E204*E205,SUM(E204-E205),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,"Cotisé",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Déclaré",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total cotisé",null,{"$f":"ABS(IF(D201+D204,SUM(D201+D204),\"0 €\"))","v":0},{"$f":"ABS(IF(E201+E204,SUM(E201+E204),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Total déclaré",null,{"$f":"ABS(IF(D202+D205,SUM(D202+D205),\"0 €\"))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]