{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Frais annuel 22","Feuil1","Feuil2"],"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":"Frais annuel 22","index":0,"n_rows":435,"n_cols":168,"rows_kept":435,"cut":false,"hidden":false,"merged":[[1,14,1,15],[1,0,1,2],[218,14,219,15],[217,0,217,2],[254,0,284,0],[38,1,39,2],[38,0,68,0],[38,14,39,15],[74,0,104,0],[74,1,75,2],[74,14,75,15],[73,0,73,2],[254,1,255,2],[254,14,255,15],[181,0,181,1],[179,13,179,14],[143,13,143,14],[214,10,214,11],[214,13,214,14],[145,0,145,2],[182,0,212,0],[110,1,111,2],[109,0,109,1],[146,0,176,0],[178,10,178,11],[182,4,183,4],[182,5,183,5],[182,6,183,6],[218,4,219,4],[218,5,219,5],[218,6,219,6],[290,4,291,4],[290,5,291,5],[180,4,180,6],[214,5,214,6],[178,5,178,6],[250,10,250,11],[250,13,250,14],[286,10,286,11],[289,0,289,2],[251,0,251,3],[252,4,252,6],[216,4,216,6],[250,5,250,6],[287,0,287,3],[253,0,253,1],[254,4,255,4],[254,5,255,5],[254,6,255,6],[444,0,444,1],[436,0,436,1],[437,0,437,1],[359,0,359,3],[435,0,435,1],[325,0,325,2],[326,0,356,0],[445,0,445,1],[438,0,438,1],[439,0,439,1],[440,0,440,1],[441,0,441,1],[361,0,361,1],[429,0,429,1],[443,0,443,1],[442,0,442,1],[362,0,392,0],[398,0,426,0],[398,1,399,2],[397,0,397,2],[182,1,183,2],[218,1,219,2],[218,0,248,0],[290,0,320,0],[290,1,291,2],[179,0,179,3],[182,3,183,3],[218,3,219,3],[290,3,291,3],[254,3,255,3],[215,0,215,3],[1,7,1,9],[2,7,2,9],[106,10,106,11],[142,5,142,6],[106,5,106,6],[70,10,70,11],[70,5,70,6],[34,5,34,6],[34,10,34,11],[142,10,142,11],[74,5,75,5],[74,6,75,6],[36,4,36,6],[72,4,72,6],[434,11,434,12],[433,10,433,11],[362,6,363,6],[398,3,399,3],[431,10,431,11],[431,12,431,13],[431,5,431,6],[431,1,431,4],[362,1,363,2],[395,0,395,3],[433,1,433,2],[362,3,363,3],[432,6,432,7],[432,1,432,3],[429,7,429,9],[428,5,428,6],[428,10,428,11],[362,4,363,4],[362,5,363,5],[358,5,358,6],[358,10,358,11],[362,14,363,15],[398,14,399,15],[2,0,2,2],[38,3,39,3],[38,4,39,4],[38,5,39,5],[38,6,39,6],[146,3,147,3],[146,4,147,4],[146,5,147,5],[146,6,147,6],[74,3,75,3],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,1,4,2],[3,0,32,0],[108,4,108,6],[326,1,327,2],[398,4,399,4],[398,5,399,5],[398,6,399,6],[359,13,359,14],[288,4,288,6],[290,14,291,15],[326,14,327,15],[326,3,327,3],[326,4,327,4],[326,5,327,5],[326,6,327,6],[322,13,322,14],[322,5,322,6],[324,4,324,6],[358,13,358,14],[394,13,394,14],[394,10,394,11],[394,5,394,6],[395,13,395,14],[396,4,396,6],[360,4,360,6],[322,10,322,11],[323,0,323,3],[3,14,4,15],[106,13,106,14],[70,13,70,14],[110,14,111,15],[146,14,147,15],[182,14,183,15],[34,13,34,14],[178,13,178,14],[146,1,147,2],[290,6,291,6],[286,5,286,6],[144,4,144,6],[35,0,35,3],[71,0,71,3],[107,0,107,3],[37,0,37,2],[110,0,140,0],[110,3,111,3],[110,4,111,4],[110,5,111,5],[110,6,111,6],[143,0,143,3],[74,4,75,4],[433,14,433,15],[431,14,431,15],[429,13,429,15],[142,13,142,14],[107,13,107,14],[71,13,71,14],[35,13,35,14],[428,13,428,14],[323,13,323,14],[287,13,287,14],[251,13,251,14],[215,13,215,14],[286,13,286,14]]}
[]
["Intitulé",null,null,null,null,null,null,"SOLDE",null,null,null,null,null,"Frais Annuel   "]
["KIKO"]
["JANVIER","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,{"$f":"SUMIFS(E5,F5,\"V\")","v":0},{"$f":"H3+J5","v":0},{"$f":"(SUMIFS(M5,L5,\"V\"))*-1","v":0},null,"v",null,"Cartes Mois précédent",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S"]
[null,{"$f":"IF(C6=\"\",\"\",IF(C6>DAY(EOMONTH(DATE(2022,A$34,1),0)),\"\",C6&\"/\"&A$34))","v":""},null,null,null,null,{"$f":"IF(S6=\"\",\"\",IF(S6>DAY(EOMONTH(DATE(2022,A$34,1),0)),\"\",S6&\"/\"&A$34))","v":""},0,{"$f":"IF(H6<>\"\",H6+I5+J6)","v":0},0,null,null,null,null,null,{"$f":"IF(O6=\"\",\"\",IF(O6>DAY(EOMONTH(DATE(2022,A$34,1),0)),\"\",O6&\"/\"&A$34))","v":""},2]
[null,{"$f":"IF(C7=\"\",\"\",IF(C7>DAY(EOMONTH(DATE(2022,A$34,1),0)),\"\",C7&\"/\"&A$34))","v":""},null,null,null,null,null,0,{"$f":"IF(H7<>\"\",H7+I6+J7)","v":0},0,null,null,null,null,null,{"$f":"IF(O7=\"\",\"\",IF(O7>DAY(EOMONTH(DATE(2022,A$34,1),0)),\"\",O7&\"/\"&A$34))","v":""},3]
[null,"",null,null,null,null,null,0,{"$f":"IF(H8<>\"\",H8+I7+J8)","v":0},0,null,null,null,null,null,"",4,"D"]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5,"V"]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",7,"V"]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"5/1",5,"Inconnu",150,"V",null,150,150,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,{"$f":"IF(H16<>\"\",H16+I15+J16)","v":150},0,null,null,null,null,null,{"$f":"IF(O16=\"\",\"\",IF(O16>DAY(EOMONTH(DATE(2022,A$34,1),0)),\"\",O16&\"/\"&A$34))","v":""},12]
[null,"",null,null,null,null,null,0,{"$f":"IF(H17<>\"\",H17+I16+J17)","v":150},0,null,null,null,null,null,"",13,"KIKO"]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",14,"VALIDE"]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,{"$f":"IF(H32<>\"\",H32+I31+J32)","v":150},0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,{"$f":"IF(H33<>\"\",H33+I32+J33)","v":150},0,null,null,null,null,null,"",29]
[1,"",null,null,null,null,null,0,{"$f":"IF(H34<>\"\",H34+I33+J34)","v":150},0,null,null,null,null,null,"",30]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E6:E34)","v":150},"CREDIT",null,{"$f":"SUMIFS(H5:H34,F5:F34,\"V\")","v":150},{"$f":"H35+J35","v":150},{"$f":"SUMIFS(J5:J34,L5:L34,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M5:M34)-M40","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A4","v":"JANVIER"},null,null,null,{"$f":"VLOOKUP(9^9,I$5:I$34,1)","v":150},null,null,null,null,{"$f":"D2","v":0}]
["KIKO"]
["FEVRIER","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I37+J40","v":150},{"$f":"(SUMIFS(M40,L40,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M5:M34,L5:L34,\"D\")","v":0},"Cartes Mois précédent",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S"]
[null,{"$f":"IF(C41=\"\",\"\",IF(C41>DAY(EOMONTH(DATE(2022,A$70,1),0)),\"\",C41&\"/\"&A$70))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E41,F41,\"V\")","v":0},{"$f":"IF(H41<>\"\",H41+I40+J41)","v":150},0,null,null,null,null,null,{"$f":"IF(O41=\"\",\"\",IF(O41>DAY(EOMONTH(DATE(2022,A$70,1),0)),\"\",O41&\"/\"&A$70))","v":""},2]
[null,{"$f":"IF(C42=\"\",\"\",IF(C42>DAY(EOMONTH(DATE(2022,A$70,1),0)),\"\",C42&\"/\"&A$70))","v":""},null,null,null,null,null,0,{"$f":"IF(H42<>\"\",H42+I41+J42)","v":150},0,null,null,null,null,null,{"$f":"IF(O42=\"\",\"\",IF(O42>DAY(EOMONTH(DATE(2022,A$70,1),0)),\"\",O42&\"/\"&A$70))","v":""},3]
[null,"",null,null,null,null,null,0,{"$f":"IF(H43<>\"\",H43+I42+J43)","v":150},0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,{"$f":"IF(H63<>\"\",H63+I62+J63)","v":150},0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",29]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",30]
[2,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E40:E70)","v":0},"CREDIT",null,{"$f":"SUMIFS(H40:H70,F40:F70,\"V\")","v":0},{"$f":"H71+J71","v":0},{"$f":"SUMIFS(J40:J70,L40:L70,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M40:M70)-M76","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
["P",null,null,"Protection données du mois",{"$f":"A39","v":"FEVRIER"},null,null,null,{"$f":"VLOOKUP(9^9,I$40:I$70,1)","v":150},null,null,null,null,{"$f":"N37","v":0}]
["KIKO"]
["MARS","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I73+J76","v":150},{"$f":"(SUMIFS(M76,L76,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M40:M70,L40:L70,\"D\")","v":0},"Cartes Mois précédent",null,null,1]
[null,{"$f":"IF(C77=\"\",\"\",IF(C77>DAY(EOMONTH(DATE(2022,A$106,1),0)),\"\",C77&\"/\"&A$106))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E77,F77,\"V\")","v":0},{"$f":"IF(H77<>\"\",H77+I76+J77)","v":150},0,null,null,null,null,null,{"$f":"IF(O77=\"\",\"\",IF(O77>DAY(EOMONTH(DATE(2022,A$106,1),0)),\"\",O77&\"/\"&A$106))","v":""},2]
[null,{"$f":"IF(C78=\"\",\"\",IF(C78>DAY(EOMONTH(DATE(2022,A$106,1),0)),\"\",C78&\"/\"&A$106))","v":""},null,null,null,null,null,0,{"$f":"IF(H78<>\"\",H78+I77+J78)","v":150},0,null,null,null,null,null,{"$f":"IF(O78=\"\",\"\",IF(O78>DAY(EOMONTH(DATE(2022,A$106,1),0)),\"\",O78&\"/\"&A$106))","v":""},3]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",10]
[null,"","O5",null,null,null,null,0,150,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",29]
[null,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",30]
[3,"",null,null,null,null,null,0,150,0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E76:E106)","v":0},"CREDIT",null,{"$f":"SUMIFS(H76:H106,F76:F106,\"V\")","v":0},{"$f":"H107+J107","v":0},{"$f":"SUMIFS(J76:J106,L76:L106,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M76:M106)-M112","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A75","v":"MARS"},null,null,null,{"$f":"VLOOKUP(9^9,I$76:I$106,1)","v":150},null,null,null,null,{"$f":"N73","v":0}]
["KIKO"]
["AVRIL","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I107+J112","v":0},{"$f":"(SUMIFS(M112,L112,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M76:M106,L76:L106,\"D\")","v":0},"Cartes Mois précédent",null,null,1]
[null,{"$f":"IF(C113=\"\",\"\",IF(C113>DAY(EOMONTH(DATE(2022,A$142,1),0)),\"\",C113&\"/\"&A$142))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E113,F113,\"V\")","v":0},{"$f":"IF(H113<>\"\",H113+I112+J113)","v":0},0,null,null,null,null,null,{"$f":"IF(O113=\"\",\"\",IF(O113>DAY(EOMONTH(DATE(2022,A$142,1),0)),\"\",O113&\"/\"&A$142))","v":""},2]
[null,{"$f":"IF(C114=\"\",\"\",IF(C114>DAY(EOMONTH(DATE(2022,A$142,1),0)),\"\",C114&\"/\"&A$142))","v":""},null,null,null,null,null,0,{"$f":"IF(H114<>\"\",H114+I113+J114)","v":0},0,null,null,null,null,null,{"$f":"IF(O114=\"\",\"\",IF(O114>DAY(EOMONTH(DATE(2022,A$142,1),0)),\"\",O114&\"/\"&A$142))","v":""},3]
[null,"",null,null,null,null,null,0,{"$f":"IF(H115<>\"\",H115+I114+J115)","v":0},0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,{"$f":"IF(H132<>\"\",H132+I131+J132)","v":0},0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",29]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",30]
[4,"",null,null,null,null,null,0,{"$f":"IF(H142<>\"\",H142+I141+J142)","v":0},0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E112:E142)","v":0},"CREDIT",null,{"$f":"SUMIFS(H112:H142,F112:F142,\"V\")","v":0},{"$f":"H143+J143","v":0},{"$f":"SUMIFS(J112:J142,L112:L142,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M112:M142)-M148","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A111","v":"AVRIL"},null,null,null,{"$f":"VLOOKUP(9^9,I$112:I$142,1)","v":0},null,null,null,null,{"$f":"N109","v":0}]
["KIKO"]
["MAI","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I145+J148","v":0},{"$f":"(SUMIFS(M148,L148,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M112:M142,L112:L142,\"D\")","v":0},"Cartes Mois précédent"]
[null,{"$f":"IF(C149=\"\",\"\",IF(C149>DAY(EOMONTH(DATE(2022,A$178,1),0)),\"\",C149&\"/\"&A$178))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E149,F149,\"V\")","v":0},{"$f":"IF(H149<>\"\",H149+I148+J149)","v":0},0,null,null,null,null,null,{"$f":"IF(O149=\"\",\"\",IF(O149>DAY(EOMONTH(DATE(2022,A$178,1),0)),\"\",O149&\"/\"&A$178))","v":""},1]
[null,{"$f":"IF(C150=\"\",\"\",IF(C150>DAY(EOMONTH(DATE(2022,A$178,1),0)),\"\",C150&\"/\"&A$178))","v":""},null,null,null,null,null,0,{"$f":"IF(H150<>\"\",H150+I149+J150)","v":0},0,null,null,null,null,null,{"$f":"IF(O150=\"\",\"\",IF(O150>DAY(EOMONTH(DATE(2022,A$178,1),0)),\"\",O150&\"/\"&A$178))","v":""},2]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",3]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,{"$f":"IF(H168<>\"\",H168+I167+J168)","v":0},0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,{"$f":"IF(H169<>\"\",H169+I168+J169)","v":0},0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",29]
[5,"",null,null,null,null,null,0,{"$f":"IF(H178<>\"\",H178+I177+J178)","v":0},0,null,null,null,null,null,"",30]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E148:E178)","v":0},"CREDIT",null,{"$f":"SUMIFS(H148:H178,F148:F178,\"V\")","v":0},{"$f":"H179+J179","v":0},{"$f":"SUMIFS(J148:J178,L148:L178,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M148:M178)-M184","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A147","v":"MAI"},null,null,null,{"$f":"VLOOKUP(9^9,I$148:I$178,1)","v":0},null,null,null,null,{"$f":"N145","v":0}]
["KIKO"]
["JUIN","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I181+J184","v":0},{"$f":"(SUMIFS(M184,L184,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M148:M178,L148:L178,\"D\")","v":0},"Cartes Mois précédent",null,null,1]
[null,{"$f":"IF(C185=\"\",\"\",IF(C185>DAY(EOMONTH(DATE(2022,A$214,1),0)),\"\",C185&\"/\"&A$214))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E185,F185,\"V\")","v":0},{"$f":"IF(H185<>\"\",H185+I184+J185)","v":0},0,null,null,null,null,null,{"$f":"IF(O185=\"\",\"\",IF(O185>DAY(EOMONTH(DATE(2022,A$214,1),0)),\"\",O185&\"/\"&A$214))","v":""},2]
[null,{"$f":"IF(C186=\"\",\"\",IF(C186>DAY(EOMONTH(DATE(2022,A$214,1),0)),\"\",C186&\"/\"&A$214))","v":""},null,null,null,null,null,0,{"$f":"IF(H186<>\"\",H186+I185+J186)","v":0},0,null,null,null,null,null,{"$f":"IF(O186=\"\",\"\",IF(O186>DAY(EOMONTH(DATE(2022,A$214,1),0)),\"\",O186&\"/\"&A$214))","v":""},3]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,{"$f":"IF(H204<>\"\",H204+I203+J204)","v":0},0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,{"$f":"IF(H205<>\"\",H205+I204+J205)","v":0},0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",29]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",30]
[6,"",null,null,null,null,null,0,{"$f":"IF(H214<>\"\",H214+I213+J214)","v":0},0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E184:E214)","v":0},"CREDIT",null,{"$f":"SUMIFS(H184:H214,F184:F214,\"V\")","v":0},{"$f":"H215+J215","v":0},{"$f":"SUMIFS(J184:J214,L184:L214,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M184:M214)-M220","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A183","v":"JUIN"},null,null,null,{"$f":"VLOOKUP(9^9,I$184:I$214,1)","v":0},null,null,null,null,{"$f":"N181","v":0}]
["VALIDE"]
["JUILLET","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I217+J220","v":0},{"$f":"(SUMIFS(M220,L220,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M184:M214,L184:L214,\"D\")","v":0},"Cartes Mois précédent",null,null,1]
[null,{"$f":"IF(C221=\"\",\"\",IF(C221>DAY(EOMONTH(DATE(2022,A$250,1),0)),\"\",C221&\"/\"&A$250))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E221,F221,\"V\")","v":0},{"$f":"IF(H221<>\"\",H221+I220+J221)","v":0},0,null,null,null,null,null,{"$f":"IF(O221=\"\",\"\",IF(O221>DAY(EOMONTH(DATE(2022,A$250,1),0)),\"\",O221&\"/\"&A$250))","v":""},2]
[null,{"$f":"IF(C222=\"\",\"\",IF(C222>DAY(EOMONTH(DATE(2022,A$250,1),0)),\"\",C222&\"/\"&A$250))","v":""},null,null,null,null,null,0,{"$f":"IF(H222<>\"\",H222+I221+J222)","v":0},0,null,null,null,null,null,{"$f":"IF(O222=\"\",\"\",IF(O222>DAY(EOMONTH(DATE(2022,A$250,1),0)),\"\",O222&\"/\"&A$250))","v":""},3]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,{"$f":"IF(H240<>\"\",H240+I239+J240)","v":0},0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,{"$f":"IF(H241<>\"\",H241+I240+J241)","v":0},0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",29]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",30]
[7,"",null,null,null,null,null,0,{"$f":"IF(H250<>\"\",H250+I249+J250)","v":0},0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E220:E250)","v":0},"CREDIT",null,{"$f":"SUMIFS(H220:H250,F220:F250,\"V\")","v":0},{"$f":"H251+J251","v":0},{"$f":"SUMIFS(J220:J250,L220:L250,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M220:M250)-M256","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A219","v":"JUILLET"},null,null,null,{"$f":"VLOOKUP(9^9,I$220:I$250,1)","v":0},null,null,null,null,{"$f":"N217","v":0}]
["KIKO"]
["AOÛT","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I253+J256","v":0},{"$f":"(SUMIFS(M256,L256,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M220:M250,L220:L250,\"D\")","v":0},"Cartes Mois précédent",null,null,1]
[null,{"$f":"IF(C257=\"\",\"\",IF(C257>DAY(EOMONTH(DATE(2022,A$286,1),0)),\"\",C257&\"/\"&A$286))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E257,F257,\"V\")","v":0},{"$f":"IF(H257<>\"\",H257+I256+J257)","v":0},0,null,null,null,null,null,{"$f":"IF(O257=\"\",\"\",IF(O257>DAY(EOMONTH(DATE(2022,A$286,1),0)),\"\",O257&\"/\"&A$286))","v":""},2]
[null,{"$f":"IF(C258=\"\",\"\",IF(C258>DAY(EOMONTH(DATE(2022,A$286,1),0)),\"\",C258&\"/\"&A$286))","v":""},null,null,null,null,null,0,{"$f":"IF(H258<>\"\",H258+I257+J258)","v":0},0,null,null,null,null,null,{"$f":"IF(O258=\"\",\"\",IF(O258>DAY(EOMONTH(DATE(2022,A$286,1),0)),\"\",O258&\"/\"&A$286))","v":""},3]
[null,"",null,null,null,null,null,0,{"$f":"IF(H259<>\"\",H259+I258+J259)","v":0},0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,{"$f":"IF(H276<>\"\",H276+I275+J276)","v":0},0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,{"$f":"IF(H277<>\"\",H277+I276+J277)","v":0},0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",29]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",30]
[8,"",null,null,null,null,null,0,{"$f":"IF(H286<>\"\",H286+I285+J286)","v":0},0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E256:E286)","v":0},"CREDIT",null,{"$f":"SUMIFS(H256:H286,F256:F286,\"V\")","v":0},{"$f":"H287+J287","v":0},{"$f":"SUMIFS(J256:J286,L256:L286,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M256:M286)-M292","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A255","v":"AOÛT"},null,null,null,{"$f":"VLOOKUP(9^9,I$256:I$286,1)","v":0},null,null,null,null,{"$f":"N253","v":0}]
["KIKO"]
["SEPTEMBRE","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I289+M292","v":0},{"$f":"(SUMIFS(M292,L292,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M256:M286,L256:L286,\"D\")","v":0},"Cartes Mois précédent",null,null,1]
[null,{"$f":"IF(C293=\"\",\"\",IF(C293>DAY(EOMONTH(DATE(2022,A$322,1),0)),\"\",C293&\"/\"&A$322))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E293,F293,\"V\")","v":0},{"$f":"IF(H293<>\"\",H293+I292+J293)","v":0},0,null,null,null,null,null,{"$f":"IF(O293=\"\",\"\",IF(O293>DAY(EOMONTH(DATE(2022,A$322,1),0)),\"\",O293&\"/\"&A$322))","v":""},2]
[null,{"$f":"IF(C294=\"\",\"\",IF(C294>DAY(EOMONTH(DATE(2022,A$322,1),0)),\"\",C294&\"/\"&A$322))","v":""},null,null,null,null,null,0,{"$f":"IF(H294<>\"\",H294+I293+J294)","v":0},0,null,null,null,null,null,{"$f":"IF(O294=\"\",\"\",IF(O294>DAY(EOMONTH(DATE(2022,A$322,1),0)),\"\",O294&\"/\"&A$322))","v":""},3]
[null,"",null,null,null,null,null,0,{"$f":"IF(H295<>\"\",H295+I294+J295)","v":0},0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,{"$f":"IF(H298<>\"\",H298+I297+J298)","v":0},0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,{"$f":"IF(H312<>\"\",H312+I311+J312)","v":0},0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,{"$f":"IF(H313<>\"\",H313+I312+J313)","v":0},0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",29]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",30]
[9,"",null,null,null,null,null,0,{"$f":"IF(H322<>\"\",H322+I321+J322)","v":0},0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E292:E322)","v":0},"CREDIT",null,{"$f":"SUMIFS(H292:H322,F292:F322,\"V\")","v":0},{"$f":"H323+J323","v":0},{"$f":"SUMIFS(J292:J322,L292:L322,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M292:N322)-M328","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A291","v":"SEPTEMBRE"},null,null,null,{"$f":"VLOOKUP(9^9,I$292:I$322,1)","v":0},null,null,null,null,{"$f":"N289","v":0}]
["KIKO"]
["OCTOBRE","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I325+J328","v":0},{"$f":"(SUMIFS(M328,L328,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M292:M322,L292:L322,\"D\")","v":0},"Cartes Mois précédent",null,null,1]
[null,{"$f":"IF(C329=\"\",\"\",IF(C329>DAY(EOMONTH(DATE(2022,A$358,1),0)),\"\",C329&\"/\"&A$358))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E329,F329,\"V\")","v":0},{"$f":"IF(H329<>\"\",H329+I328+J329)","v":0},0,null,null,null,null,null,{"$f":"IF(O329=\"\",\"\",IF(O329>DAY(EOMONTH(DATE(2022,A$358,1),0)),\"\",O329&\"/\"&A$358))","v":""},2]
[null,{"$f":"IF(C330=\"\",\"\",IF(C330>DAY(EOMONTH(DATE(2022,A$358,1),0)),\"\",C330&\"/\"&A$358))","v":""},null,null,null,null,null,0,{"$f":"IF(H330<>\"\",H330+I329+J330)","v":0},0,null,null,null,null,null,{"$f":"IF(O330=\"\",\"\",IF(O330>DAY(EOMONTH(DATE(2022,A$358,1),0)),\"\",O330&\"/\"&A$358))","v":""},3]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,{"$f":"IF(H348<>\"\",H348+I347+J348)","v":0},0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,{"$f":"IF(H349<>\"\",H349+I348+J349)","v":0},0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",29]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",30]
[10,"",null,null,null,null,null,0,{"$f":"IF(H358<>\"\",H358+I357+J358)","v":0},0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E328:E358)","v":0},"CREDIT",null,{"$f":"SUMIFS(H328:H358,F328:F358,\"V\")","v":0},{"$f":"H359+J359","v":0},{"$f":"SUMIFS(J328:J358,L328:L358,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M328:M358)-M364","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A327","v":"OCTOBRE"},null,null,null,{"$f":"VLOOKUP(9^9,I$328:I$358,1)","v":0},null,null,null,null,{"$f":"N325","v":0}]
["KIKO"]
["NOVEMBRE","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I361+J364","v":0},{"$f":"(SUMIFS(M364,L364,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M328:M358,L328:L358,\"D\")","v":0},"Cartes Mois précédent",null,null,1]
[null,{"$f":"IF(C365=\"\",\"\",IF(C365>DAY(EOMONTH(DATE(2022,A$394,1),0)),\"\",C365&\"/\"&A$394))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E365,F365,\"V\")","v":0},{"$f":"IF(H365<>\"\",H365+I364+J365)","v":0},0,null,null,null,null,null,{"$f":"IF(O365=\"\",\"\",IF(O365>DAY(EOMONTH(DATE(2022,A$394,1),0)),\"\",O365&\"/\"&A$394))","v":""},2]
[null,{"$f":"IF(C366=\"\",\"\",IF(C366>DAY(EOMONTH(DATE(2022,A$394,1),0)),\"\",C366&\"/\"&A$394))","v":""},null,null,null,null,null,0,{"$f":"IF(H366<>\"\",H366+I365+J366)","v":0},0,null,null,null,null,null,{"$f":"IF(O366=\"\",\"\",IF(O366>DAY(EOMONTH(DATE(2022,A$394,1),0)),\"\",O366&\"/\"&A$394))","v":""},3]
[null,"",null,null,null,null,null,0,{"$f":"IF(H367<>\"\",H367+I366+J367)","v":0},0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,{"$f":"IF(H384<>\"\",H384+I383+J384)","v":0},0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,{"$f":"IF(H385<>\"\",H385+I384+J385)","v":0},0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",28]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",29]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",30]
[11,"",null,null,null,null,null,0,{"$f":"IF(H394<>\"\",H394+I393+J394)","v":0},0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E364:E394)","v":0},"CREDIT",null,{"$f":"SUMIFS(H364:H394,F364:F394,\"V\")","v":0},{"$f":"H395+J395","v":0},{"$f":"SUMIFS(J364:J394,L364:L394,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M364:M394)-M400","v":0}," Débit non Validé moins Différé"]
["Possibilité investissement sur  NON Validé",null,null,null,{"$f":"F432","v":12.5},null,null,null,null,null,null,null,{"$f":"O434","v":0},"Possibilité investissement SUR Validé"]
[null,null,null,null,{"$f":"A363","v":"NOVEMBRE"},null,null,null,{"$f":"VLOOKUP(9^9,I$364:I$394,1)","v":0},null,null,null,null,{"$f":"N361","v":0}]
["KIKO"]
["DÉCEMBRE","Date",null,"Désignation","Crédit","V","Code","Valeur","Solde","Valeur","Code","V/D","Débit","Désignation","Date"]
[null,null,null,null,null,null,null,null,{"$f":"I397+J400","v":0},{"$f":"(SUMIFS(M400,L400,\"V\"))*-1","v":0},null,"v",{"$f":"SUMIFS(M364:M394,L364:L394,\"D\")","v":0},"Cartes Mois précédent",null,null,1]
[null,{"$f":"IF(C401=\"\",\"\",IF(C401>DAY(EOMONTH(DATE(2022,A$428,1),0)),\"\",C401&\"/\"&A$428))","v":""},null,null,null,null,null,{"$f":"SUMIFS(E401,F401,\"V\")","v":0},{"$f":"IF(H401<>\"\",H401+I400+J401)","v":0},0,null,null,null,null,null,{"$f":"IF(O401=\"\",\"\",IF(O401>DAY(EOMONTH(DATE(2022,A$428,1),0)),\"\",O401&\"/\"&A$428))","v":""},2]
[null,{"$f":"IF(C402=\"\",\"\",IF(C402>DAY(EOMONTH(DATE(2022,A$428,1),0)),\"\",C402&\"/\"&A$428))","v":""},null,null,null,null,null,0,{"$f":"IF(H402<>\"\",H402+I401+J402)","v":0},0,null,null,null,null,null,{"$f":"IF(O402=\"\",\"\",IF(O402>DAY(EOMONTH(DATE(2022,A$428,1),0)),\"\",O402&\"/\"&A$428))","v":""},3]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",4]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",5]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",6]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",7]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",8]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",9]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",10]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",11]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",12]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",13]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",14]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",15]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",16]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",17]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",18]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",19]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",20]
[null,"",null,null,null,null,null,0,{"$f":"IF(H420<>\"\",H420+I419+J420)","v":0},0,null,null,null,null,null,"",21]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",22]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",23]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",24]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",25]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",26]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",27]
[null,"",null,null,null,null,null,0,0,0,null,null,null,null,null,"",28]
[12,"",null,null,null,null,null,0,{"$f":"IF(H428<>\"\",H428+I427+J428)","v":0},0,null,null,null,null,null,"",31]
[null,null,null,"Crédit non Validé",{"$f":"SUM(E400:E428)","v":0},"CREDIT",null,{"$f":"SUMIFS(H400:H428,F400:F428,\"V\")","v":0},{"$f":"H429+J429","v":0},{"$f":"SUMIFS(J400:J428,L400:L428,\"V\")","v":0},"DEBIT",null,{"$f":"SUM(M400:M428)-M430","v":0}," Débit non Validé moins Différé"]
[null,null,null,null,null,null,null,{"$f":"N397","v":0},null,null,null,"D",{"$f":"SUMIFS(M400:M428,L400:L428,\"D\")","v":0},"Cartes Mois précédent"]
[]
[null,"Possibilité investissement sur  NON Validé",null,null,null,{"$f":"Feuil1!B42","v":12.5},null,{"$f":"SUMIFS(E432,F432,\"V\")","v":0},null,null,{"$f":"O434","v":0},null,"Possibilité investissement SUR Validé"]
[null,"A valider pour proportionnel",null,null,null,null,{"$f":"A399","v":"DÉCEMBRE"},null,{"$f":"VLOOKUP(9^9,I$400:I$428,1)","v":0},null,null,null,null,"A valider pour proportionnel"]
["MOIS",12,null,"BUDGET DEPENSES",{"$f":"H434/B434","v":12.5},null,null,{"$f":"Feuil1!G42","v":150},{"$f":"O434*M434","v":0},null,"MOIS",null,12,"BUDGET DEPENSES",{"$f":"I433/M434","v":0}]
[null,null,null,"Montant a ajouter",{"$f":"F432*B434","v":150},null,null,null,null,null,null,"Montant a ajouter",null,{"$f":"K432*M434","v":0}]

{"sheet":"Feuil1","index":1,"n_rows":44,"n_cols":10,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
["V","P"]
[]
["D"]
[null,{"$f":"'Frais annuel 22'!M433","v":0},null,"mois","POSSIBILITE EN PROPORTIONNALITE SUR L ANNEE"]
[null,null,null,{"$f":"C19","v":12}]
[1,"JANVIER",{"$f":"'Frais annuel 22'!I37","v":150},{"$f":"C6/D$5","v":12.5},{"$f":"D$19-C6","v":-150},{"$f":"G6-E6","v":150},{"$f":"C6+E6","v":0},{"$f":"G6-F6","v":-150},{"$f":"H6/G6","v":{"$error":"#DIV/0!"}}]
[2,"FEVRIER",{"$f":"'Frais annuel 22'!I73","v":150},{"$f":"C7/D$5","v":12.5},{"$f":"D$19-C7","v":-150},{"$f":"G7-E7","v":150},{"$f":"C7+E7","v":0},{"$f":"G7-F7","v":-150},{"$f":"H7/G7","v":{"$error":"#DIV/0!"}}]
[3,"MARS",{"$f":"'Frais annuel 22'!I109","v":150},12.5,{"$f":"D$19-C8","v":-150},{"$f":"G8-E8","v":150},0,-150,{"$f":"H8/G8","v":{"$error":"#DIV/0!"}}]
[4,"AVRIL",{"$f":"'Frais annuel 22'!I145","v":0},0,0,0,0,0,{"$error":"#DIV/0!"}]
[5,"MAI",{"$f":"'Frais annuel 22'!I181","v":0},0,0,0,0,0,{"$error":"#DIV/0!"}]
[6,"JUIN",{"$f":"'Frais annuel 22'!I217","v":0},0,0,0,0,0,{"$error":"#DIV/0!"}]
[7,"JUILLET",{"$f":"'Frais annuel 22'!I253","v":0},0,0,0,0,0,{"$error":"#DIV/0!"}]
[8,"AOÛT",{"$f":"'Frais annuel 22'!I289","v":0},0,0,0,0,0,{"$error":"#DIV/0!"}]
[9,"SEPTEMBRE",{"$f":"'Frais annuel 22'!I325","v":0},0,0,0,0,0,{"$error":"#DIV/0!"}]
[10,"OCTOBRE",{"$f":"'Frais annuel 22'!I361","v":0},0,0,0,0,0,{"$error":"#DIV/0!"}]
[11,"NOVEMBRE",{"$f":"'Frais annuel 22'!I397","v":0},0,0,0,0,0,{"$error":"#DIV/0!"}]
[12,"DÉCEMBRE",{"$f":"'Frais annuel 22'!I433","v":0},0,0,0,0,0,{"$f":"G17/F17","v":{"$error":"#DIV/0!"}}]
[]
[null,{"$f":"C17/C19","v":0},{"$f":"'Frais annuel 22'!M434","v":12},{"$f":"B4/C19","v":0},null,null,{"$f":"SUM(G6:G18)","v":0}]
[null,null,null,null,null,null,12]
[null,null,null,null,null,null,{"$f":"G19/G20","v":0}]
[]
[]
[]
[null,"SOLDE",{"$f":"'Frais annuel 22'!H3","v":0}]
[null,{"$f":"F41","v":150},null,"mois","POSSIBILITE EN PROPORTIONNALITE SUR L ANNEE SUR MONTANTS NON  VALIDES"]
[null,null,"DEBIT",{"$f":"C42","v":12},null,null,null,null,null,"CREDIT"]
[1,"JANVIER",{"$f":"'Frais annuel 22'!M35","v":0},{"$f":"C28/D$27","v":0},{"$f":"D$42-C28","v":12.5},{"$f":"G28-E28","v":0},{"$f":"C28+E28","v":12.5},{"$f":"G28-F28","v":12.5},{"$f":"H28/G28","v":1},{"$f":"'Frais annuel 22'!E35","v":150}]
[2,"FEVRIER",{"$f":"'Frais annuel 22'!M71","v":0},0,12.5,{"$f":"G29-E29","v":0},{"$f":"C29+E29","v":12.5},{"$f":"G29-F29","v":12.5},{"$f":"H29/G29","v":1},{"$f":"'Frais annuel 22'!E71","v":0}]
[3,"MARS",{"$f":"'Frais annuel 22'!M107","v":0},0,12.5,{"$f":"G30-E30","v":0},12.5,12.5,{"$f":"H30/G30","v":1},{"$f":"'Frais annuel 22'!E107","v":0}]
[4,"AVRIL",{"$f":"'Frais annuel 22'!M143","v":0},0,12.5,0,12.5,12.5,1,{"$f":"'Frais annuel 22'!E143","v":0}]
[5,"MAI",{"$f":"'Frais annuel 22'!M179","v":0},0,12.5,0,12.5,12.5,1,{"$f":"'Frais annuel 22'!E179","v":0}]
[6,"JUIN",{"$f":"'Frais annuel 22'!M215","v":0},0,12.5,0,12.5,12.5,1,{"$f":"'Frais annuel 22'!E215","v":0}]
[7,"JUILLET",{"$f":"'Frais annuel 22'!M251","v":0},0,12.5,0,12.5,12.5,1,{"$f":"'Frais annuel 22'!E251","v":0}]
[8,"AOÛT",{"$f":"'Frais annuel 22'!M287","v":0},0,12.5,0,12.5,12.5,1,{"$f":"'Frais annuel 22'!E287","v":0}]
[9,"SEPTEMBRE",{"$f":"'Frais annuel 22'!M323","v":0},0,12.5,0,12.5,12.5,1,{"$f":"'Frais annuel 22'!E323","v":0}]
[10,"OCTOBRE",{"$f":"'Frais annuel 22'!M359","v":0},0,12.5,0,12.5,12.5,1,{"$f":"'Frais annuel 22'!E359","v":0}]
[11,"NOVEMBRE",{"$f":"'Frais annuel 22'!M395","v":0},0,12.5,0,12.5,12.5,1,{"$f":"'Frais annuel 22'!E395","v":0}]
[12,"DÉCEMBRE",{"$f":"'Frais annuel 22'!M429","v":0},0,12.5,0,12.5,12.5,{"$f":"G39/F39","v":{"$error":"#DIV/0!"}},{"$f":"'Frais annuel 22'!E429","v":0}]
[null,null,{"$f":"SUM(C28:C39)","v":0},null,null,null,null,null,null,{"$f":"SUM(J28:J39)","v":150}]
[null,null,null,null,null,{"$f":"J42-C40","v":150},null,null,null,{"$f":"+C25","v":0}]
[{"$f":"B42*C42","v":150},{"$f":"C44/C42","v":12.5},{"$f":"'Frais annuel 22'!B434","v":12},{"$f":"B26/C42","v":12.5},null,null,{"$f":"SUM(G28:G40)","v":150},null,null,{"$f":"SUM(J40:J41)","v":150}]
[null,null,null,null,null,null,{"$f":"C42","v":12}]
[null,"validation",{"$f":"F41","v":150},{"$f":"J42-C40","v":150},null,null,{"$f":"G42/G43","v":12.5}]

{"sheet":"Feuil2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}